Simei Media Co.,Ltd. (002712.SZ)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap4.46B
EV4.46B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
TTM
Revenue
313.3
363.2
556.7
609.9
769.4
436.5
576.9
648.2
609.7
662.6
Revenue % Chg.
31.3%
15.9%
53.3%
9.6%
26.2%
-43.3%
32.2%
12.4%
-6.0%
2.0%
Cost of Revenue
275.4
321.2
494.9
521.3
682.6
361.9
534.6
601.6
575.1
626.7
Gross Profit
37.8
42.0
61.7
88.6
86.9
74.6
42.3
46.7
34.6
35.9
Gross Profit Margin
12.1%
11.6%
11.1%
14.5%
11.3%
17.1%
7.3%
7.2%
5.7%
5.4%
R&D Expenses
—
—
—
1.8
2.0
1.8
3.2
3.0
1.4
1.0
Selling, General, & Admin Expenses
11.8
15.1
21.9
27.2
27.6
23.7
21.2
24.0
24.4
23.2
Other Expenses
8.7
11.3
14.0
12.6
13.8
9.8
7.1
4.6
6.3
6.7
Operating Income
17.3
15.6
25.9
46.9
43.5
44.2
14.3
17.3
4.1
-55.4
Operating Income Margin
5.5%
4.3%
4.6%
7.7%
5.7%
10.1%
2.5%
2.7%
0.7%
-8.4%
Total Other Income/Expenses Net
-3.3
1.7
2.7
-8.4
-33.9
-33.3
-179.0
-5.3
-58.6
3.2
Income Before Tax
13.9
17.3
28.5
38.6
9.6
10.9
-164.8
11.9
-54.6
-52.2
Income Before Tax Margin
4.5%
4.8%
5.1%
6.3%
1.2%
2.5%
-28.6%
1.8%
-9.0%
-7.9%
Income Tax Expense
3.5
4.4
6.8
3.5
3.9
2.6
2.2
2.5
4.7
4.8
Net Income
10.3
12.9
20.6
33.7
4.6
6.8
-167.0
8.6
-59.3
-57.3
Net Income Margin
3.3%
3.5%
3.7%
5.5%
0.6%
1.5%
-28.9%
1.3%
-9.7%
-8.7%
Weighted Avg. Shares Out
430.0
437.4
471.8
516.9
630.4
564.8
565.0
581.2
581.2
621.7
EPS
0.0
0.0
0.0
0.1
0.0
0.0
-0.3
0.0
-0.1
-0.1
EPS % Chg.
-27.0%
22.6%
48.5%
49.0%
-88.8%
64.4%
—
—
—
—
Weighted Avg. Shares Out Dil
430.0
446.0
471.8
523.8
630.4
564.8
565.0
581.2
581.2
621.7
EPS Diluted
0.0
0.0
0.0
0.1
0.0
0.0
-0.3
0.0
-0.1
-0.1
Interest Income
0.8
0.5
0.5
1.0
2.8
2.2
1.6
1.3
1.2
1.4
Interest Expense
0.7
0.1
0.4
2.0
3.0
4.2
1.5
3.3
2.2
2.2
EBIT
14.0
17.8
28.6
37.6
9.4
8.8
-164.7
9.9
-55.6
-53.1
EBIT Margin
4.5%
4.9%
5.1%
6.2%
1.2%
2.0%
-28.6%
1.5%
-9.1%
-8.0%
Depreciation & Amortization
0.3
0.3
0.5
0.9
0.9
0.9
0.8
6.9
5.3
62.1
EBITDA
14.3
18.0
29.1
38.4
10.3
9.7
-163.9
16.9
-50.3
9.0
EBITDA Margin
4.6%
5.0%
5.2%
6.3%
1.3%
2.2%
-28.4%
2.6%
-8.2%
1.4%