Chengdu B-ray Media Co Ltd
SSE:600880

Watchlist Manager
Chengdu B-ray Media Co Ltd Logo
Chengdu B-ray Media Co Ltd
SSE:600880
Watchlist
Price: 4.68 CNY -3.31% Market Closed
Market Cap: 5.1B CNY
Have any thoughts about
Chengdu B-ray Media Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Chengdu B-ray Media Co Ltd stock under the Base Case scenario is 2.08 CNY. Compared to the current market price of 4.68 CNY, Chengdu B-ray Media Co Ltd is Overvalued by 56%.

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

Intrinsic Value
2.08 CNY
Overvaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Chengdu B-ray Media Co Ltd

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 Chengdu B-ray Media Co Ltd 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 Chengdu B-ray Media Co Ltd?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Media Industry

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 Chengdu B-ray Media Co Ltd

Provide an overview of the primary business activities
of Chengdu B-ray Media Co Ltd.

What unique competitive advantages
does Chengdu B-ray Media Co Ltd hold over its rivals?

What risks and challenges
does Chengdu B-ray Media Co Ltd face in the near future?

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

Show all valuation multiples
for Chengdu B-ray Media Co Ltd.

Provide P/S
for Chengdu B-ray Media Co Ltd.

Provide P/E
for Chengdu B-ray Media Co Ltd.

Provide P/OCF
for Chengdu B-ray Media Co Ltd.

Provide P/FCFE
for Chengdu B-ray Media Co Ltd.

Provide P/B
for Chengdu B-ray Media Co Ltd.

Provide EV/S
for Chengdu B-ray Media Co Ltd.

Provide EV/GP
for Chengdu B-ray Media Co Ltd.

Provide EV/EBITDA
for Chengdu B-ray Media Co Ltd.

Provide EV/EBIT
for Chengdu B-ray Media Co Ltd.

Provide EV/OCF
for Chengdu B-ray Media Co Ltd.

Provide EV/FCFF
for Chengdu B-ray Media Co Ltd.

Provide EV/IC
for Chengdu B-ray Media Co Ltd.

Show me price targets
for Chengdu B-ray Media Co Ltd made by professional analysts.

What are the Revenue projections
for Chengdu B-ray Media Co Ltd?

How accurate were the past Revenue estimates
for Chengdu B-ray Media Co Ltd?

What are the Net Income projections
for Chengdu B-ray Media Co Ltd?

How accurate were the past Net Income estimates
for Chengdu B-ray Media Co Ltd?

What are the EPS projections
for Chengdu B-ray Media Co Ltd?

How accurate were the past EPS estimates
for Chengdu B-ray Media Co Ltd?

What are the EBIT projections
for Chengdu B-ray Media Co Ltd?

How accurate were the past EBIT estimates
for Chengdu B-ray Media Co Ltd?

Compare the revenue forecasts
for Chengdu B-ray Media Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Chengdu B-ray Media Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Chengdu B-ray Media Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Chengdu B-ray Media Co Ltd compared to its peers.

Compare the P/E ratios
of Chengdu B-ray Media Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Chengdu B-ray Media Co Ltd with its peers.

Analyze the financial leverage
of Chengdu B-ray Media Co Ltd compared to its main competitors.

Show all profitability ratios
for Chengdu B-ray Media Co Ltd.

Provide ROE
for Chengdu B-ray Media Co Ltd.

Provide ROA
for Chengdu B-ray Media Co Ltd.

Provide ROIC
for Chengdu B-ray Media Co Ltd.

Provide ROCE
for Chengdu B-ray Media Co Ltd.

Provide Gross Margin
for Chengdu B-ray Media Co Ltd.

Provide Operating Margin
for Chengdu B-ray Media Co Ltd.

Provide Net Margin
for Chengdu B-ray Media Co Ltd.

Provide FCF Margin
for Chengdu B-ray Media Co Ltd.

Show all solvency ratios
for Chengdu B-ray Media Co Ltd.

Provide D/E Ratio
for Chengdu B-ray Media Co Ltd.

Provide D/A Ratio
for Chengdu B-ray Media Co Ltd.

Provide Interest Coverage Ratio
for Chengdu B-ray Media Co Ltd.

Provide Altman Z-Score Ratio
for Chengdu B-ray Media Co Ltd.

Provide Quick Ratio
for Chengdu B-ray Media Co Ltd.

Provide Current Ratio
for Chengdu B-ray Media Co Ltd.

Provide Cash Ratio
for Chengdu B-ray Media Co Ltd.

What is the historical Revenue growth
over the last 5 years for Chengdu B-ray Media Co Ltd?

What is the historical Net Income growth
over the last 5 years for Chengdu B-ray Media Co Ltd?

What is the current Free Cash Flow
of Chengdu B-ray Media Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Chengdu B-ray Media Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Chengdu B-ray Media Co Ltd

Current Assets 1.1B
Cash & Short-Term Investments 479.2m
Receivables 541.3m
Other Current Assets 71.1m
Non-Current Assets 2.9B
Long-Term Investments 1.2B
PP&E 194.8m
Intangibles 451.8m
Other Non-Current Assets 1B
Current Liabilities 562.4m
Accounts Payable 98.9m
Accrued Liabilities 28.2m
Short-Term Debt 325.5m
Other Current Liabilities 109.8m
Non-Current Liabilities 357.6m
Long-Term Debt 40.9m
Other Non-Current Liabilities 316.7m
Efficiency

Earnings Waterfall
Chengdu B-ray Media Co Ltd

Revenue
552.8m CNY
Cost of Revenue
-296.9m CNY
Gross Profit
255.9m CNY
Operating Expenses
-209.5m CNY
Operating Income
46.4m CNY
Other Expenses
-15.2m CNY
Net Income
31.3m CNY

Free Cash Flow Analysis
Chengdu B-ray Media Co Ltd

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

Profitability Score
Profitability Due Diligence

Chengdu B-ray Media Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Negative Free Cash Flow
Positive 1-Year Revenue Growth
47/100
Profitability
Score

Chengdu B-ray Media Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Chengdu B-ray Media Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
High Altman Z-Score
Short-Term Solvency
70/100
Solvency
Score

Chengdu B-ray Media Co Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Chengdu B-ray Media Co Ltd

Wall Street analysts forecast Chengdu B-ray Media Co Ltd stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Chengdu B-ray Media Co Ltd is 3.06 CNY with a low forecast of 3.03 CNY and a high forecast of 3.15 CNY.

Lowest
Price Target
3.03 CNY
35% Downside
Average
Price Target
3.06 CNY
35% Downside
Highest
Price Target
3.15 CNY
33% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Chengdu B-ray Media Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Chengdu B-ray Media Co Ltd 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Chengdu B-ray Media Co Ltd Logo
Chengdu B-ray Media Co Ltd

Country

China

Industry

Media

Market Cap

5.1B CNY

Dividend Yield

0%

Description

Chengdu B-Ray Media Co., Ltd. engages in the media business. The company is headquartered in Chengdu, Sichuan and currently employs 1,018 full-time employees. is mainly engaged in traditional media business, outdoor advertising business, new media business and financial business. Traditional media business includes printing, issuing and delivery, newspaper advertising and related business. Outdoor advertising business includes various types of outdoor advertising, such as city surrounding highway advertising, square advertising and bus stop advertising boards, as well as agent advertising business. New media business includes the development and operation of online games. Financial business includes small loan and guarantee financing services. The firm also involves in the provision of education, property rental and management and other services through its subsidiaries.

Contact

SICHUAN
Chengdu
Tower A, "Borui Innovation Chengdu", No. 38, Sanse Road, Jinjiang District
+862887651183
www.b-raymedia.com

IPO

1995-11-15

Employees

1 018

Officers

MD, GM & Director
Mr. Tao Zhang
Deputy GM & Director
Mr. Xuefei Cao
Deputy GM, Secretary & Director
Mr. Jun Gou

See Also

Discover More
What is the Intrinsic Value of one Chengdu B-ray Media Co Ltd stock?

The intrinsic value of one Chengdu B-ray Media Co Ltd stock under the Base Case scenario is 2.08 CNY.

Is Chengdu B-ray Media Co Ltd stock undervalued or overvalued?

Compared to the current market price of 4.68 CNY, Chengdu B-ray Media Co Ltd is Overvalued by 56%.

Back to Top