SSE: 600959 - Jiangsu Broadcasting Cable Information Network Corporation Limited

Yield per half year: +26.09%
Dividend yield: 0.00%
Sector: Communication Services

Reporting Jiangsu Broadcasting Cable Information Network Corporation Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥										16.7
Выручка, млрд ¥	4.66	5.42	8.1	7.88	7.65	7.34	7.46	7.51	7.6	7.6	7.51	-0.13
Чистая прибыль, млрд ¥	0.7742	0.874	0.7835	0.6244	0.3311	0.1686	0.3151	0.3269	0.34	0.34	0.2963	0.53
EV, млрд ¥										13.4
EBIT, млрд ¥	0.8019	1.83	0.9015	0.5354	0.176	-0.0392	-0.1291	-0.1			0.0886	-171.49
EBITDA, млрд ¥			2.37	2.16	1.79	1.68	1.93	2	0.501	2	1.58	-22.48
Баланс стоимость, млрд ¥	12.09	12.96	13.36	21.5	21.61	21.63	21.8	22.02	22.26	22.26	21.86	0.59
FCF, млрд ¥			-0.0014	0.442	0.0807	0.9846	0.5779	0.2612	0.4159	0.4159	0.4641	38.81
Операционный денежный поток, млрд ¥	2.3	2.53	2.76	3.09	2.62	2.49	2.36	2	2.41	2.41	2.38	-1.66
Операционная прибыль, млрд ¥	0.8019	0.9352	0.9904	0.6378	0.3671	0.073	0.002	-0.1	-0.1891	-0.1891	0.0306	-187.58
Операционные расходы, млрд ¥	3.86	4.56	7.13	7.28	7.38	7.27	7.46	7.61	7.79	7.79	7.50	1.09
CAPEX, млрд ¥	1.58	1.88	2.77	2.65	2.54	1.51	1.78	1.74	1.99	1.99	1.91	-4.76

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Выручка, млрд ¥						1.95	1.69	2.11	1.79	1.94	1.67	2.19	1.86	2.11	1.67	1.90	0.00
Чистая прибыль, млрд ¥						0.0652	0.0966	0.0731	0.0939	0.0844	0.0844	0.0774	0.0698	0.08	0.0724	0.0768	-3.02
EBIT, млрд ¥	-0.0296	-0.0494	0	-0.0501	-0.0273	-0.1197	-0.0908	0.145	-0.0708	-0.0703						-0.0413	-10.10
EBITDA, млрд ¥	0.105	0.0923	0.149	0.1175	0.1337	0.1142	0.1239	0.1218	0.1411	0.1355						0.1273	3.48
Баланс стоимость, млрд ¥						21.85	21.95	22.02	22.11	22.1	22.19	22.26	22.33	22.31	22.38	22.29	0.17
FCF, млрд ¥						0.174	0.0117	0.5591	-0.3757	0.0298	0.135	0.6268	-0.4144	-0.1185	-0.2359	-0.0014	-211.81
Операционный денежный поток, млрд ¥	0.0742	0.5102	0.31	1.46	-0.1031	0.5662	0.4347	1.11	0.4234	0.4234						0.5915	-5.65
Операционная прибыль, млрд ¥						-0.0864	-0.0881	0.1018	-0.0579	-0.0353	-0.0744	-0.0215	-0.0564	-0.0633	-0.0572	-0.0546	-5.12
Операционные расходы, млрд ¥						2.04	1.78	2.01	1.85	1.98	1.74	2.21	1.92	2.18	1.73	1.96	-0.12
CAPEX, млрд ¥						0.3923	0.423	0.3936	0.3936	0.3936	0.3218	0.875	0.41	0.2134	0.0934	0.3827	-21.92

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥		5.23	7.04	6.28	5.66	3.2	3.36	3.73	4.51	5.17	5.17	3.99	10.07
Short Term Investments ¥	0.011						1.1	1.27	0.9004	0.5543	0.5543	0.7671	119.01
Long term investments ¥		0.3503	0.3443	0.3547	0.3614							0.3527	0.78
Total Receivables ¥		0.3531	0.7807	0.9289	0.9357	0.9115	0.8749	0.862	1.13	1.29	1.29	1.01	7.19
Total Current Assets ¥		6.12	9.21	8.75	8.14	7.91	8.41	9.56	10.51	11.44	11.44	9.57	7.66
Чистые активы, млрд ¥		9.86	18.7	19.63	20.51	21.13	20.78	20.67	20.48	10.81	10.51	18.77	-12.54
Активы, млрд ¥		18.58	31.66	32.2	32.23	32.58	33.71	35.19	36.93	37.24	37.24	35.13	2.71
Short Term Debt ¥		0.0343	0.0773	1.13	0.0958	0.09	0.5831	0.1441	0.1066	0.1636	0.1636	0.2175	12.70
Long Term Debt ¥		0.2843	0.811	0.8041	0.8227	0.827	0.019	1.04	1.35	0.6355	0.6355	0.7743	-5.13
Задолженность, млрд ¥		5.81	9.93	10.23	10.01	10.25	11.35	12.62	14.1	14.11	14.11	12.49	6.60
Чистый долг, млрд ¥						-2.28	-2.76	-2.54	-3.06	-4.37		-3.0020	13.90
Долг, млрд ¥		0.3186	0.8883	1.93	0.9186	0.917	0.6021	1.19	1.46	0.7991	4.06	0.9936	-2.71
Interest income ¥			0.111	0.0658	0.0801	0.1181	0.1176	0.1232	0.1401	0.1576		0.1313	5.94
Расходы на обслуживание долга ¥					0.0431	0.0256	0.0413	0.0822	0.0853	0.1338	0.1338	0.0736	39.20
Чист. проц. доходы, млрд ¥			0.0624	0.022	0.0252	0.0863	0.0668	0.0304	0.0469	0.0157	0.1576	0.0492	-28.88
Goodwill ¥	0.0896	0.0896	0.0896	0.0896	0.0806	0.0705	0.0473	0.0473	0.0473	0.0473		0.0519	-7.67
Себестоимость, млрд ¥		2.95	3.47	5.61	5.71	5.74	5.5	5.29	5.46	5.77	5.77	5.55	0.10
Товарно материальные запасы ¥		0.3117	0.9224	0.9799	0.9727	0.85	1.05	1.23	1.65	1.49	1.49	1.25	11.88

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥												4.23	4.56	4.51	4.64	5.28	4.57	5.17	5.47	5.35	5.61	5.23	4.19
Short Term Investments ¥												1.28	1.6	0.9004	0.8076	0.6098	0.5609	0.5543	0.7247	0.4872	0.6605	0.5975	3.32
Long term investments ¥	0.3617	0.3588	0.3614	0.3599	0.3631	0.3649																0.3616	0.34
Total Receivables ¥												1.51	1.58	1.4	1.2	1.71	1.46	1.29	1.3	1.49	1.52	1.41	0.81
Total Current Assets ¥												10.39	11.09	10.51	10.81	11.77	11.33	11.44	12.28	11.81	12.13	11.80	1.37
Чистые активы, млрд ¥							20.64	20.56	20.48	20.67	20.63	20.56	20.54	20.48	10.81	19.35						18.35	-1.21
Активы, млрд ¥												36.25	36.97	36.93	37.19	37.81	37.2	37.24	37.97	37.16	37.27	37.37	0.04
Short Term Debt ¥												0.1591	0.4653	0.1066	0.3568	0.1606	0.1506	0.1636	0.4734	0.4739	0.4732	0.3469	25.73
Long Term Debt ¥												1.01	1.32	1.35	1.65	0.6341	0.6296	0.6355	1.14	1.64	1.64	1.14	21.10
Задолженность, млрд ¥												13.6	14.21	14.1	14.25	14.88	14.17	14.11	14.75	13.95	14.01	14.20	-0.23
Чистый долг, млрд ¥																-4.48	-3.79	-4.37	-3.86	-3.24	-3.5	-3.7520	-1.58
Долг, млрд ¥			0.8242	0.9169	0.916	0.903										0.7947	0.7802	0.7991	1.61	2.11	2.12	1.48	22.13
Interest income ¥									0.1379	0.2058	0.0245	0.0815	0.1505	0.2336	0.0291	0.0888	-0.1595	0.2574				0.0899	1.96
Расходы на обслуживание долга ¥												0.0253	0.0098	0.0297	0.0267	0.0304	0.029	0.0476	0.0341	0.0275	0.0254	0.0327	-2.62
Чист. проц. доходы, млрд ¥										0.0112	0.0019	0.0027	0.0244	0.0177	-0.000459	-0.0012	0.0094	0.0079	0.0366			0.0104	-340.07
Goodwill ¥									0.0473	0.0473	0.0473	0.0473	0.0473	0.0473	0.0473	0.0473	0.0473	0.0473				0.0473	0.00
Себестоимость, млрд ¥												1.47	1.24	1.45	1.35	1.44	1.25	1.73	1.42	1.63	1.27	1.46	0.32
Товарно материальные запасы ¥												1.5	1.58	1.65	1.86	1.85	1.88	1.49	1.74	1.55	1.65	1.66	-2.58

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.1503	0.225	0.2015	0.1454	0.0664	0.0338	0.063	0.0654	0.068			0.068	0.0593	0.48
Цена акции ао			8.18	4.12	3.98	3.31	3.29	2.97	3.14	3.35	3.48	3.48	3.25	1.13
Число акций ао, млн				4930.46	5000.72	5000.72	5000.72	5000.72	5000.72			5000.72	5000.72	0.00
FCF/акцию				0.0896	0.0161	0.1969	0.1156	0.0522	0.0832			0.0832	0.0928	38.89

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS				0.013	0.0193	0.0146	0.0188	0.0169	0.0169	0.0155	0.014	0.016	0.0145	0.0154	-3.02
Цена акции ао	2.99	3.02	3.37	3.29	3.12	2.97	3.14	3.58	3.36	3.23				3.26	1.69
FCF/акцию				0.0348	0.0023	0.1118	-0.0751	0.006	0.027	0.1253	-0.0829	-0.0237	-0.0472	-0.0003	-211.82

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	6.4	6.74	5.86	2.9	1.53	0.7794	1.45	1.49	1.54			1.54	7.96	1.36	0.13
ROA, %	4.17	2.76	2.43	1.94	1.02	0.5001	0.8955	0.9067	0.917			0.917	3.91	0.8479	-2.11
ROIC, %	10.82	6.68	7.95	3.11	2.3	1.62	2.17	2.35						2.31	-5.45
ROS, %			9.68	7.92	4.33	2.3	4.22	4.36	4.48	4.48	4.48	4.48	9.86	4.40	1.20
ROCE, %	6.28	8.41	4.1	2.41	0.7879	-0.1754	-0.5721	-0.4116			0	0	0.00	0.4078	-170.22
Ebit margin, %					2.3	-0.5342	-1.73	-1.33			0	0		-0.3236	-187.20
Рентаб EBITDA, %			29.27	27.38	23.39	22.88	25.84	26.7	6.64		26.33	26.33	42.85	21.68	2.85
Чистая рентаб, %	16.61	16.12	9.68	7.92	4.33	2.3	4.22	4.36	4.48			4.48	9.86	3.94	0.68
Operation Margin, %			12.23	8.09	4.8	0.9936	0.0263	-1.33	-2.49	-2.49	-2.49	-2.49	15.86	-1.7547	-348.46

	2018Q4	2019Q1	2019Q2	2019Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %										0.2982	0.4403	0.3319	0.4245	0.3833	0.3824	0.3496	0.3146	0.3598	0.3248	7.96	0.3462	-3.21
ROA, %										0.1798	0.2614	0.1979	0.2524	0.225	0.2251	0.2079	0.1857	0.2131	0.1946	3.91	0.2053	-2.87
ROIC, %	0.411	0.3723	2.53	1.2										0.6343	0.6953	0.7237	0.3892	0.5378	0.604		0.5900	-2.78
ROS, %										3.34	5.72	3.46	5.23	4.35	5.06	3.53	3.75	3.79	4.34	9.86	4.09	-3.02
ROCE, %					-0.1319	-0.2208	0	-0.2221	-0.1204	-0.5283	-0.3991	0.6352	-0.3087	-0.2902						0.00	-0.1782	-11.29
Ebit margin, %														-3.62							-3.6200	0.00
Рентаб EBITDA, %					6.19	4.68	8.31	5.88	7.63	5.85	7.33	5.77	7.86	6.98						42.85	6.76	3.60
Чистая рентаб, %										3.34	5.72	3.46	5.23	4.35	5.06	3.53	3.75	3.79	4.34	9.86	4.09	-3.02
Operation Margin, %										-4.42	-5.21	4.83	-3.23	-1.82	-4.46	-0.9824	-3.03	-2.99	-3.42	15.86	-2.9765	-5.17

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E		32.53	60.87	98.18	52.22	45.43	47.06			46.18	79.22	60.75	-5.02
P/BV		0.9143	0.9024	0.7402	0.729	0.6508	0.6919			0.679	2.46	0.7429	-5.17
P/S		2.58	2.63	2.25	2.21	1.98	2.11			2.07	9.91	2.24	-4.31
P/FCF							63.94	40.15	40.15	40.15	199.77	48.08	-14.37
E/P							0.0196	0.0204	0.0204	0.0204	0.03	0.0201	1.34
EV/EBIT								0	0	0
EV/EBITDA										26.75	36.94
EV/S							1.78	1.76	1.76	1.76	11.12	1.77	-0.38
EV/FCF								32.22	32.22	32.22	187.29	32.22	0.00
Debt/EBITDA	0.8145	0.4255	0.5125	0.3584	0.6157	0.7273	2.03	2.03	2.03	2.03	0.09	1.49	26.95
Netdebt/Ebitda			-1.27	-1.64	-1.32	-1.52	0	0	0	0	-0.17	-1.4375	4.59
Debt/Ratio	0.0599	0.0285	0.0281	0.0179	0.0337	0.0395	0.0215	0.109	0.109	0.109	0.01	0.0625	26.46
Debt/Equity	0.1444	0.0427	0.0424	0.0278	0.0544	0.0662	0.0359	0.3863	0.3863	0.3863	0.02	0.1858	48.00
Debt/Net Income	2.46	1.47	2.77	3.57	3.77	4.46	2.35	11.94	11.94	11.94	0.36	6.89	25.93
peg									-4778.19	-4778.19		-4778.1900	0.00
Бета							0.0683	1.64	-0.0326	-0.0326	-0.32	0.5586	-178.15
Индекс Альтмана							0.9513	0.9135	0.9135	0.9135	2.68	0.9261	-1.34

	2018Q4	2019Q1	2019Q2	2019Q3	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	Industry average	5 quarters average	CAGR 5
P/E					48.12	44.28	45.13	51.41	48.57	47.66	47.06	50.33	42.04	55.41		79.22	48.50	3.06
P/BV					0.7308	0.6373	0.6464	0.737	0.7373	0.6949	0.6919	0.6851	0.5647	0.7136		2.46	0.6700	0.53
P/S					2.21	1.96	1.97	2.24	2.24	2.13	2.11	2.07	1.67	2.12		9.91	2.02	-0.09
Debt/EBITDA									5.87							0.09	5.87	0.00
Netdebt/Ebitda									-33.11							-0.17	-33.1100	0.00
Debt/Ratio	0.0256	0.0286	0.0289	0.0284					0.021	0.021	0.0215	0.0425	0.0569	0.0567		0.01	0.0397	21.98
Debt/Equity	0.0383	0.0425	0.0425	0.0416					0.036	0.0352	0.0359	0.0723	0.0947	0.0945		0.02	0.0665	21.84
Debt/Net Income	10.3	11.11	4.54	6.93					9.42	9.24	10.33	23.13	26.39	29.21		0.36	19.66	25.88
Бета															-0.0326	-0.32	-0.0326	0.00
Индекс Альтмана															0.9135	2.68	0.9135	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.5686	0.0515	0.4315	0.0736	0.4968	0.1863	0.1921	0.2242	-0.2242	0.1872		0.1750	-185.29
Дивиденд	0.1231		0.1		0.1	0.03	0.03	0.02		0		0.0560	-27.52
Див доход, ао, %	0.5023	1.15	0.9671	1.98	2.24	0.8042	0.9746	0.627		0	0.00	1.33	-20.55
Дивиденды / прибыль, %	73.44	5.9	55.08	11.8	150.05	110.49	60.98	56.04	65.93	65.93	77.64	88.70	-15.17

	2015Q4	2017Q2	2019Q2	2020Q3	2021Q3	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.0554	0.1113	0.0103	0.0609	0.0609	0.0753	0.0895	0.0234	0.0513	0.0755		0.0630	0.05
Дивиденд	0.1231	0.1	0.1	0.03	0.03		0.02										0.0560	-27.52
Див доход, ао, %	0.5852	0.9474	2.06	0.7721	1		0.6411									0.00	1.08	-7.51
Дивиденды / прибыль, %						84.96	115.11	14.1	64.83	72.11	89.18	115.65	33.5	64.06	104.3	77.64	81.34	3.18

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	17495	17495	0.00

	CAGR 5

	CAGR 5