Focus Media Information Technology Co., Ltd. (002027)

Basic

  • Market Cap

    CN¥96.76B

  • EV

    CN¥93.06B

  • Shares Out

    14.44B

  • Revenue

    CN¥10.73B

  • Employees

    5,036

Margins

  • Gross

    63.56%

  • EBITDA

    40.9%

  • Operating

    37.72%

  • Pre-Tax

    48.6%

  • Net

    39.71%

  • FCF

    66.75%

Returns (5Yr Avg)

  • ROA

    12.71%

  • ROE

    26.94%

  • ROCE

    25.78%

  • ROIC

    27.27%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥8.85

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥0.74

  • Earnings (Dil)

    CN¥0.3

  • FCF

    CN¥0.5

  • Book Value

    CN¥1.14

Growth (CAGR)

  • Rev 3Yr

    -1.14%

  • Rev 5Yr

    -5.4%

  • Rev 10Yr

    4.32%

  • Dil EPS 3Yr

    16.18%

  • Dil EPS 5Yr

    -8.93%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    24.39%

  • EBITDA Fwd 2Yr

    40.99%

  • EPS Fwd 2Yr

    47.02%

  • EPS LT Growth Est

    36%

Dividends

  • Yield

    —

  • Payout

    94.87%

  • DPS

    CN¥0.28

  • DPS Growth 3Yr

    58.74%

  • DPS Growth 5Yr

    27.44%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    -6.89%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Jan '22
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Jan '22
Dec '22
LTM

Total Revenues

14,551.3

12,135.9

12,097.1

14,836.4

9,425.0

10,730.0

Total Revenues % Chg.

21.1%

-16.6%

-0.3%

22.6%

-36.5%

-3.0%

Cost of Goods Sold, Total

4,916.5

6,649.6

4,446.9

4,816.9

3,797.4

3,909.5

Gross Profit

9,634.8

5,486.3

7,650.2

10,019.5

5,627.6

6,820.4

Selling General & Admin Expenses, Total

2,743.2

2,832.3

2,834.6

3,160.8

2,388.1

2,487.2

Provision for Bad Debts

330.4

688.2

359.4

159.0

370.3

20.6

R&D Expenses

228.9

148.0

102.5

89.3

69.0

59.9

Other Operating Expenses

413.9

282.9

63.4

79.6

178.3

205.9

Other Operating Expenses, Total

3,716.4

3,951.4

3,360.0

3,488.7

3,005.7

2,773.6

Operating Income

5,918.4

1,534.9

4,290.2

6,530.8

2,621.9

4,046.9

Interest Expense, Total

-48.2

-56.1

-45.9

-107.0

-115.4

-28.9

Interest And Investment Income

310.5

296.4

487.3

547.6

783.9

508.2

Net Interest Expenses

262.3

240.3

441.3

440.6

668.5

479.3

Income (Loss) On Equity Invest.

—

—

—

—

—

—

Currency Exchange Gains (Loss)

2.0

-0.1

-2.9

-0.9

-0.9

-0.9

Other Non Operating Income (Expenses)

-2.3

-54.1

2.2

-3.0

-3.2

148.6

EBT, Excl. Unusual Items

6,180.4

1,721.1

4,730.9

6,967.5

3,286.3

4,673.8

Gain (Loss) On Sale Of Investments

-69.6

-57.5

47.0

186.5

-493.6

-38.3

Gain (Loss) On Sale Of Assets

-11.9

-20.5

1.0

5.0

-0.9

0.2

Asset Writedown

—

—

-8.9

-1.2

-0.3

-34.4

Other Unusual Items

843.1

705.1

277.4

575.0

708.2

613.8

EBT, Incl. Unusual Items

6,941.9

2,348.2

5,047.4

7,732.9

3,499.6

5,215.0

Income Tax Expense

1,149.7

493.1

1,046.5

1,621.2

660.4

962.3

Earnings From Continuing Operations

5,792.2

1,855.1

4,000.9

6,111.6

2,839.2

4,252.7

Minority Interest

30.7

20.2

2.9

-48.5

-49.3

8.6

Net Income

5,823.0

1,875.3

4,003.8

6,063.2

2,790.0

4,261.4

Net Income to Common Incl Extra Items

5,823.0

1,875.3

4,003.8

6,063.2

2,790.0

4,261.4

Net Income to Common Excl. Extra Items

5,823.0

1,875.3

4,003.8

6,063.2

2,790.0

4,261.4

Total Shares Outstanding

14,578.3

14,434.5

14,434.5

14,442.2

14,442.2

14,443.2

Weighted Avg. Shares Outstanding

14,557.4

14,469.7

14,433.4

14,443.0

14,440.7

14,439.0

Weighted Avg. Shares Outstanding Dil

14,557.4

14,469.7

14,433.4

14,443.0

14,440.7

14,439.0

EPS

0.4

0.1

0.3

0.4

0.2

0.3

EPS Diluted

0.4

0.1

0.3

0.4

0.2

0.3

EBITDA

6,143.4

2,034.8

4,790.9

7,010.0

3,022.6

4,388.8