Wasu Media Holding Co.,Ltd

000156.SZ

000156.SZWasu Media Holding Co.,Ltd

Shenzhen

6.14

CNY

-0.03

(-0.49%)

0.31EPS

19.81P/E

11.38BMarket Cap

Oct 28Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

CNE0000014L0

Return %

Stock

S&P500

-23.82

26.87

-21.48

27.51

-39.57

87.04

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	1.63	1.49	1.63	2.07	2.14	2.15	2.25	2.4	4.65	5.03	4.58	5.09	5.21	5.18
Basic EPS, GAAP	0.15	0.17	0.23	0.33	0.4	0.42	0.45	0.45	0.52	0.56	0.49	0.43	0.37	0.31
Free Cash Flow per Basic Share	-0.01	0.14	0.37	0.49	0.31	0.31	0.23	0.18	0.43	0.23	0.45	0.02	0.17	-0.78
Dividend per Share	0.07	0.05	0.04	0.02	- -	0.03	0.14	0.2	0.22	0.6	0.17	0.21	0.24	0.24
Book Value per Share	0.6	0.67	0.99	1.25	2.17	2.39	2.7	2.92	2.61	2.82	2.59	2.81	2.9	3.04
Tangible Book Value per Share	0.73	0.7	1.21	1.48	6.57	6.69	6.88	7.01	9.7	8.53	7.25	7.5	7.56	7.71
Basic Weighted Avg Shares	795	1,041	1,104	1,163	1,334	1,434	1,425	1,432	1,502	1,507	1,851	1,843	1,862	1,858
Sales/Revenue/Turnover	1,294	1,551	1,801	2,412	2,859	3,081	3,209	3,436	6,988	7,578	8,484	9,386	9,707	9,616
Operating Margin (%)	11.3	11.05	14.85	15.01	18.21	17.28	16.62	15.28	10.8	10.26	9.3	7.73	6.42	6.12
Depreciation Expense	152	186	194	283	304	317	344	365	705	757	898	953	985	- -
Net Income, GAAP	119	177	254	384	534	602	641	644	781	844	907	793	689	571
Effective Tax Rate (%)	9.14	2.98	0.33	0.78	2.61	1.91	0.12	1.49	2.02	- -	0.3	- -	2.12	7.26
Profit Margin (%)	9.22	11.42	14.1	15.91	18.66	19.54	19.98	18.75	11.17	11.13	10.69	8.44	7.1	5.93
Working Capital	-702	-872	-969	-764	5,401	5,615	5,787	6,289	6,419	3,830	3,931	1,606	1,380	1,506
LT Debt	338	160	- -	- -	- -	- -	- -	- -	- -	393	256	203	137	133
Total Equity	699	901	1,814	2,207	9,258	10,114	10,377	10,646	15,557	13,888	14,504	14,941	15,208	15,439
Return on Invested Capital (%)	17.96	11.03	13.55	14.89	8.72	5.41	5.22	4.95	5.67	- -	5.43	- -	3.78	3.25
Return on Capital (%)	29.18	16.92	19.04	23.31	23.31	19.02	14.79	13.38	11.58	- -	17.12	- -	10.47	8.27
Return on Common Equity (%)	- -	30.18	28.44	30.23	24.54	19.02	17.6	16.04	19.27	20.64	20.04	15.9	13.02	10.2

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	20.93%	27.57%	3.42%
Net Income, GAAP	12.11%	2.22%	-13.07%
Free Cash Flow	76.92%	158.9%	655.96%
Total Cash Common Dividend	137.51%	32.62%	13.57%
Total Equity	40.02%	8.93%	1.78%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Mr. Ziqiang Shen
Full Time Employees: 11,943
Sector: Communication Services
Industry: Entertainment
Address: Lianhua Business Center Hangzhou People's Republic of China 310012
IPO Date: Invalid Date
Website: www.wasu.com.cn
Business: Wasu Media Holding Co.,Ltd engages in media and cable network businesses in China. It offers interactive TV, 3G mobile TV, and Internet TV services. The company was formerly known as Zhejiang Genuine Unicom New Material Group Co., Ltd. and changed its name to Wasu Media Holding Co.,Ltd in October 2012. Wasu Media Holding Co.,Ltd was founded in 1994 and is based in Hangzhou, China. Wasu Media Holding Co.,Ltd operates as a subsidiary of Wasu Digital TV Media Group Co., Ltd.

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	1.63	1.49	1.63	2.07	2.14	2.15	2.25	2.4	4.65	5.03	4.58	5.09	5.21	5.18
Basic EPS, GAAP	0.15	0.17	0.23	0.33	0.4	0.42	0.45	0.45	0.52	0.56	0.49	0.43	0.37	0.31
Free Cash Flow per Basic Share	-0.01	0.14	0.37	0.49	0.31	0.31	0.23	0.18	0.43	0.23	0.45	0.02	0.17	-0.78
Dividend per Share	0.07	0.05	0.04	0.02	- -	0.03	0.14	0.2	0.22	0.6	0.17	0.21	0.24	0.24
Book Value per Share	0.6	0.67	0.99	1.25	2.17	2.39	2.7	2.92	2.61	2.82	2.59	2.81	2.9	3.04
Tangible Book Value per Share	0.73	0.7	1.21	1.48	6.57	6.69	6.88	7.01	9.7	8.53	7.25	7.5	7.56	7.71
Basic Weighted Avg Shares	795	1,041	1,104	1,163	1,334	1,434	1,425	1,432	1,502	1,507	1,851	1,843	1,862	1,858
Sales/Revenue/Turnover	1,294	1,551	1,801	2,412	2,859	3,081	3,209	3,436	6,988	7,578	8,484	9,386	9,707	9,616
Operating Margin (%)	11.3	11.05	14.85	15.01	18.21	17.28	16.62	15.28	10.8	10.26	9.3	7.73	6.42	6.12
Depreciation Expense	152	186	194	283	304	317	344	365	705	757	898	953	985	- -
Net Income, GAAP	119	177	254	384	534	602	641	644	781	844	907	793	689	571
Effective Tax Rate (%)	9.14	2.98	0.33	0.78	2.61	1.91	0.12	1.49	2.02	- -	0.3	- -	2.12	7.26
Profit Margin (%)	9.22	11.42	14.1	15.91	18.66	19.54	19.98	18.75	11.17	11.13	10.69	8.44	7.1	5.93
Working Capital	-702	-872	-969	-764	5,401	5,615	5,787	6,289	6,419	3,830	3,931	1,606	1,380	1,506
LT Debt	338	160	- -	- -	- -	- -	- -	- -	- -	393	256	203	137	133
Total Equity	699	901	1,814	2,207	9,258	10,114	10,377	10,646	15,557	13,888	14,504	14,941	15,208	15,439
Return on Invested Capital (%)	17.96	11.03	13.55	14.89	8.72	5.41	5.22	4.95	5.67	- -	5.43	- -	3.78	3.25
Return on Capital (%)	29.18	16.92	19.04	23.31	23.31	19.02	14.79	13.38	11.58	- -	17.12	- -	10.47	8.27
Return on Common Equity (%)	- -	30.18	28.44	30.23	24.54	19.02	17.6	16.04	19.27	20.64	20.04	15.9	13.02	10.2

	Dec'23	Mar'24	Jun'24
Total Current Assets	12,061	12,245	11,095
Accounts Receivable, Net	1,903	1,971	2,108
Cash, Cash Equivalents & STI	6,559	7,282	5,857
Inventories	1,261	1,176	1,117
Total Current Liabilities	10,682	10,168	9,589
Payables & Accruals	- -	- -	- -
ST Debt	1,222	1,580	896
Deferred Revenue	- -	- -	- -

	Dec'23	Mar'24	Jun'24
ST Debt	1,222	1,580	896
LT Borrowings	- -	- -	- -
LT Finance Leases	137	145	133
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,853	1,853	1,853
Market Capitalization	13,226	15,120	11,257

Year	Q1	Q2	Q3	Q4	FY
2022	1,973	2,144	2,152	3,117	9,386
2023	2,128	2,308	2,231	3,039	9,707
2024	2,045	2,300	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.08	- -	- -	- -	0.43
2023	0.08	- -	- -	- -	0.37
2024	0.06	- -	- -	- -	- -

Wasu Media Holding Co.,Ltd

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year