Maoyan Entertainment
HKEX:1896

Watchlist Manager
Maoyan Entertainment Logo
Maoyan Entertainment
HKEX:1896
Watchlist
Price: 7.94 HKD -2.58% Market Closed
Market Cap: 9.2B HKD
Have any thoughts about
Maoyan Entertainment?
Write Note

Intrinsic Value

The intrinsic value of one Maoyan Entertainment stock under the Base Case scenario is 12.65 HKD. Compared to the current market price of 7.94 HKD, Maoyan Entertainment is Undervalued by 37%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
12.65 HKD
Undervaluation 37%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Maoyan Entertainment

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Maoyan Entertainment cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Maoyan Entertainment?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Maoyan Entertainment

Provide an overview of the primary business activities
of Maoyan Entertainment.

What unique competitive advantages
does Maoyan Entertainment hold over its rivals?

What risks and challenges
does Maoyan Entertainment face in the near future?

Summarize the latest earnings call
of Maoyan Entertainment.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Maoyan Entertainment.

Provide P/S
for Maoyan Entertainment.

Provide P/E
for Maoyan Entertainment.

Provide P/OCF
for Maoyan Entertainment.

Provide P/FCFE
for Maoyan Entertainment.

Provide P/B
for Maoyan Entertainment.

Provide EV/S
for Maoyan Entertainment.

Provide EV/GP
for Maoyan Entertainment.

Provide EV/EBITDA
for Maoyan Entertainment.

Provide EV/EBIT
for Maoyan Entertainment.

Provide EV/OCF
for Maoyan Entertainment.

Provide EV/FCFF
for Maoyan Entertainment.

Provide EV/IC
for Maoyan Entertainment.

Show me price targets
for Maoyan Entertainment made by professional analysts.

What are the Revenue projections
for Maoyan Entertainment?

How accurate were the past Revenue estimates
for Maoyan Entertainment?

What are the Net Income projections
for Maoyan Entertainment?

How accurate were the past Net Income estimates
for Maoyan Entertainment?

What are the EPS projections
for Maoyan Entertainment?

How accurate were the past EPS estimates
for Maoyan Entertainment?

What are the EBIT projections
for Maoyan Entertainment?

How accurate were the past EBIT estimates
for Maoyan Entertainment?

Compare the revenue forecasts
for Maoyan Entertainment with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Maoyan Entertainment and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Maoyan Entertainment against its competitors.

Analyze the profit margins
(gross, operating, and net) of Maoyan Entertainment compared to its peers.

Compare the P/E ratios
of Maoyan Entertainment against its peers.

Discuss the investment returns and shareholder value creation
comparing Maoyan Entertainment with its peers.

Analyze the financial leverage
of Maoyan Entertainment compared to its main competitors.

Show all profitability ratios
for Maoyan Entertainment.

Provide ROE
for Maoyan Entertainment.

Provide ROA
for Maoyan Entertainment.

Provide ROIC
for Maoyan Entertainment.

Provide ROCE
for Maoyan Entertainment.

Provide Gross Margin
for Maoyan Entertainment.

Provide Operating Margin
for Maoyan Entertainment.

Provide Net Margin
for Maoyan Entertainment.

Provide FCF Margin
for Maoyan Entertainment.

Show all solvency ratios
for Maoyan Entertainment.

Provide D/E Ratio
for Maoyan Entertainment.

Provide D/A Ratio
for Maoyan Entertainment.

Provide Interest Coverage Ratio
for Maoyan Entertainment.

Provide Altman Z-Score Ratio
for Maoyan Entertainment.

Provide Quick Ratio
for Maoyan Entertainment.

Provide Current Ratio
for Maoyan Entertainment.

Provide Cash Ratio
for Maoyan Entertainment.

What is the historical Revenue growth
over the last 5 years for Maoyan Entertainment?

What is the historical Net Income growth
over the last 5 years for Maoyan Entertainment?

What is the current Free Cash Flow
of Maoyan Entertainment?

Discuss the annual earnings per share (EPS)
trend over the past five years for Maoyan Entertainment.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Maoyan Entertainment

Current Assets 7.6B
Cash & Short-Term Investments 3.7B
Receivables 544m
Other Current Assets 3.3B
Non-Current Assets 5.7B
Long-Term Investments 727.9m
PP&E 47.4m
Intangibles 4.8B
Other Non-Current Assets 90.8m
Current Liabilities 3.9B
Accounts Payable 764.3m
Accrued Liabilities 94.3m
Short-Term Debt 477.3m
Other Current Liabilities 2.6B
Non-Current Liabilities 80.8m
Long-Term Debt 3.2m
Other Non-Current Liabilities 77.6m
Efficiency

Earnings Waterfall
Maoyan Entertainment

Revenue
4.7B CNY
Cost of Revenue
-2.3B CNY
Gross Profit
2.4B CNY
Operating Expenses
-1.4B CNY
Operating Income
1B CNY
Other Expenses
-218.6m CNY
Net Income
788.6m CNY

Free Cash Flow Analysis
Maoyan Entertainment

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Maoyan Entertainment's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
58/100
Profitability
Score

Maoyan Entertainment's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Maoyan Entertainment's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
84/100
Solvency
Score

Maoyan Entertainment's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Maoyan Entertainment

Wall Street analysts forecast Maoyan Entertainment stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Maoyan Entertainment is 9.57 HKD with a low forecast of 6.76 HKD and a high forecast of 12.6 HKD.

Lowest
Price Target
6.76 HKD
15% Downside
Average
Price Target
9.57 HKD
20% Upside
Highest
Price Target
12.6 HKD
59% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Maoyan Entertainment?

Click here to dive deeper.

Dividends

Maoyan Entertainment
does not pay dividends
Shareholder Yield

Current shareholder yield for Maoyan Entertainment is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Maoyan Entertainment Logo
Maoyan Entertainment

Country

China

Industry

Retail

Market Cap

9.2B HKD

Dividend Yield

0%

Description

Maoyan Entertainment provide entertainment services like online entertainment ticketing services, entertainment content services, e-commerce services and advertising services. The company is headquartered in Beijing, Beijing. The company went IPO on 2019-02-04. The firm operates four segments. The Online Entertainment Ticketing Services segment offers online ticketing services for comprehensive entertainment formats, such as movies and entertainment events. The Entertainment Content Services segment operates an integrated platform to provide entertainment content services, ranging from distribution, promotion to production, for various entertainment formats including movies, TV series, web series, web movies, variety shows and entertainment events. The E-commerce Services segment offers in-venue food and beverages preordering service and IP-derivative merchandise sales online. The Advertising Services and Others segment serves advertisers in both entertainment industry and other industries including automobile, electronics and consumer products.

Contact

BEIJING
Beijing
No. 3 Building, Yonghe Hangxing Garden, No. 11 Hepingli East Street, Dongcheng District
www.maoyan.com

IPO

2019-02-04

Employees

886

Officers

CEO & Executive Director
Mr. Zhihao Zheng
IR Director & Joint Company Secretary
Ms. Xia Zheng
Joint Company Secretary
Mr. Ching Kit Cheng A.C.I.S., A.C.S.

See Also

Discover More
What is the Intrinsic Value of one Maoyan Entertainment stock?

The intrinsic value of one Maoyan Entertainment stock under the Base Case scenario is 12.65 HKD.

Is Maoyan Entertainment stock undervalued or overvalued?

Compared to the current market price of 7.94 HKD, Maoyan Entertainment is Undervalued by 37%.

Back to Top