Thinkingdom Media Group Ltd
SSE:603096

Watchlist Manager
Thinkingdom Media Group Ltd Logo
Thinkingdom Media Group Ltd
SSE:603096
Watchlist
Price: 17.68 CNY -2.75% Market Closed
Market Cap: 2.9B CNY
Have any thoughts about
Thinkingdom Media Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Thinkingdom Media Group Ltd stock under the Base Case scenario is 24.71 CNY. Compared to the current market price of 17.68 CNY, Thinkingdom Media Group Ltd is Undervalued by 28%.

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

Intrinsic Value
24.71 CNY
Undervaluation 28%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Thinkingdom Media Group 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 Thinkingdom Media Group 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 Thinkingdom Media Group Ltd?
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 Thinkingdom Media Group Ltd

Provide an overview of the primary business activities
of Thinkingdom Media Group Ltd.

What unique competitive advantages
does Thinkingdom Media Group Ltd hold over its rivals?

What risks and challenges
does Thinkingdom Media Group Ltd face in the near future?

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

Show all valuation multiples
for Thinkingdom Media Group Ltd.

Provide P/S
for Thinkingdom Media Group Ltd.

Provide P/E
for Thinkingdom Media Group Ltd.

Provide P/OCF
for Thinkingdom Media Group Ltd.

Provide P/FCFE
for Thinkingdom Media Group Ltd.

Provide P/B
for Thinkingdom Media Group Ltd.

Provide EV/S
for Thinkingdom Media Group Ltd.

Provide EV/GP
for Thinkingdom Media Group Ltd.

Provide EV/EBITDA
for Thinkingdom Media Group Ltd.

Provide EV/EBIT
for Thinkingdom Media Group Ltd.

Provide EV/OCF
for Thinkingdom Media Group Ltd.

Provide EV/FCFF
for Thinkingdom Media Group Ltd.

Provide EV/IC
for Thinkingdom Media Group Ltd.

Show me price targets
for Thinkingdom Media Group Ltd made by professional analysts.

What are the Revenue projections
for Thinkingdom Media Group Ltd?

How accurate were the past Revenue estimates
for Thinkingdom Media Group Ltd?

What are the Net Income projections
for Thinkingdom Media Group Ltd?

How accurate were the past Net Income estimates
for Thinkingdom Media Group Ltd?

What are the EPS projections
for Thinkingdom Media Group Ltd?

How accurate were the past EPS estimates
for Thinkingdom Media Group Ltd?

What are the EBIT projections
for Thinkingdom Media Group Ltd?

How accurate were the past EBIT estimates
for Thinkingdom Media Group Ltd?

Compare the revenue forecasts
for Thinkingdom Media Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Thinkingdom Media Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Thinkingdom Media Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Thinkingdom Media Group Ltd compared to its peers.

Compare the P/E ratios
of Thinkingdom Media Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Thinkingdom Media Group Ltd with its peers.

Analyze the financial leverage
of Thinkingdom Media Group Ltd compared to its main competitors.

Show all profitability ratios
for Thinkingdom Media Group Ltd.

Provide ROE
for Thinkingdom Media Group Ltd.

Provide ROA
for Thinkingdom Media Group Ltd.

Provide ROIC
for Thinkingdom Media Group Ltd.

Provide ROCE
for Thinkingdom Media Group Ltd.

Provide Gross Margin
for Thinkingdom Media Group Ltd.

Provide Operating Margin
for Thinkingdom Media Group Ltd.

Provide Net Margin
for Thinkingdom Media Group Ltd.

Provide FCF Margin
for Thinkingdom Media Group Ltd.

Show all solvency ratios
for Thinkingdom Media Group Ltd.

Provide D/E Ratio
for Thinkingdom Media Group Ltd.

Provide D/A Ratio
for Thinkingdom Media Group Ltd.

Provide Interest Coverage Ratio
for Thinkingdom Media Group Ltd.

Provide Altman Z-Score Ratio
for Thinkingdom Media Group Ltd.

Provide Quick Ratio
for Thinkingdom Media Group Ltd.

Provide Current Ratio
for Thinkingdom Media Group Ltd.

Provide Cash Ratio
for Thinkingdom Media Group Ltd.

What is the historical Revenue growth
over the last 5 years for Thinkingdom Media Group Ltd?

What is the historical Net Income growth
over the last 5 years for Thinkingdom Media Group Ltd?

What is the current Free Cash Flow
of Thinkingdom Media Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Thinkingdom Media Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Thinkingdom Media Group Ltd

Current Assets 1.6B
Cash & Short-Term Investments 978m
Receivables 163.9m
Other Current Assets 475.4m
Non-Current Assets 424.8m
Long-Term Investments 174.3m
PP&E 176.2m
Intangibles 53.9m
Other Non-Current Assets 20.4m
Current Liabilities 133m
Accounts Payable 87.2m
Accrued Liabilities 8.8m
Other Current Liabilities 36.9m
Non-Current Liabilities 31m
Long-Term Debt 9m
Other Non-Current Liabilities 22m
Efficiency

Earnings Waterfall
Thinkingdom Media Group Ltd

Revenue
914m CNY
Cost of Revenue
-478.9m CNY
Gross Profit
435m CNY
Operating Expenses
-255.9m CNY
Operating Income
179.2m CNY
Other Expenses
-16.4m CNY
Net Income
162.7m CNY

Free Cash Flow Analysis
Thinkingdom Media Group Ltd

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

Profitability Score
Profitability Due Diligence

Thinkingdom Media Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Year Average ROIC
57/100
Profitability
Score

Thinkingdom Media Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Thinkingdom Media Group Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Thinkingdom Media Group Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Thinkingdom Media Group Ltd

Wall Street analysts forecast Thinkingdom Media Group Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Thinkingdom Media Group Ltd is 21.93 CNY with a low forecast of 19.19 CNY and a high forecast of 26.81 CNY.

Lowest
Price Target
19.19 CNY
9% Upside
Average
Price Target
21.93 CNY
24% Upside
Highest
Price Target
26.81 CNY
52% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Thinkingdom Media Group 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 Thinkingdom Media Group 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

Thinkingdom Media Group Ltd Logo
Thinkingdom Media Group Ltd

Country

China

Industry

Media

Market Cap

2.9B CNY

Dividend Yield

0%

Description

Thinkingdom Media Group Ltd. is a media enterprise, which operates as a publisher and supplier of print media. The company is headquartered in Beijing, Beijing and currently employs 480 full-time employees. The company went IPO on 2017-04-25. Book planning business involves in literature and children. The firm's main products include The Little Girl at the Window , One Hundred Years of Solitude , The Stories of the Sahara, Love in a Fallen City and Miracles of the Namiya General Store, among others.

Contact

BEIJING
Beijing
Block 5 and Block 6, No. 3 Garden Hutong, Dongcheng District
+861068423599
www.readinglife.com

IPO

2017-04-25

Employees

480

Officers

GM & Chairman
Mr. Ming Jun Chen
Vice GM, GM & Director
Ms. Huang Ningqun
Deputy GM, CFO & Board Secretary
Ms. Xue Lei
Vice GM, GM of Production & Sales Center and Director
Mr. Zhu Guoliang

See Also

Discover More
What is the Intrinsic Value of one Thinkingdom Media Group Ltd stock?

The intrinsic value of one Thinkingdom Media Group Ltd stock under the Base Case scenario is 24.71 CNY.

Is Thinkingdom Media Group Ltd stock undervalued or overvalued?

Compared to the current market price of 17.68 CNY, Thinkingdom Media Group Ltd is Undervalued by 28%.

Back to Top