Wasu Media Holding Co.,Ltd

000156.SZ

000156.SZWasu Media Holding Co.,Ltd CN flag

Shenzhen

6.90

CNY

-0.21

(-2.95%)

0.31EPS

22.26P/E

12.79BMarket 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

Wasu Media Holding Co.,Ltd

000156.SZ

(Shenzhen)

Recent

price

6.90

P/E

ratio

22.26

div

yld

3.19%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 10/12

Stock

S&P500

-8.61

32.83

-9.92

33.33

-27.97

95.62

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
4.71	6.32	7.34	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	Revenue per Share
0.16	0.71	1.55	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	Basic EPS, GAAP
0.09	-0.05	-0.03	-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	Free Cash Flow per Basic 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	Dividend per Share
-7.52	-6.89	-5.34	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	Book Value per Share
-5.22	-4.48	-2.67	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	Tangible Book Value per Share
120	119	119	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	Basic Weighted Avg Shares
566	752	873	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	Sales/Revenue/Turnover
-0.28	1.18	2.78	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	Operating Margin (%)
20	12	10	152	186	194	283	304	317	344	365	705	757	898	953	985	- -	Depreciation Expense
19	84	184	119	177	254	384	534	602	641	644	781	844	907	793	689	571	Net Income, GAAP
55.01	8.22	7.03	9.14	2.98	0.33	0.78	2.61	1.91	0.12	1.49	2.02	- -	0.3	- -	2.12	7.26	Effective Tax Rate (%)
3.4	11.23	21.11	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	Profit Margin (%)
-618	-611	-321	-702	-872	-969	-764	5,401	5,615	5,787	6,289	6,419	3,830	3,931	1,606	1,380	1,506	Working Capital
34	- -	- -	338	160	- -	- -	- -	- -	- -	- -	- -	393	256	203	137	133	LT Debt
-574	-484	-298	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	Total Equity
- -	- -	- -	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 Invested Capital (%)
-8.81	-23.03	-45.28	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 Capital (%)
- -	- -	- -	- -	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	Return on Common Equity (%)

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.

Similar Companies: Wisdom Sports Group (1661.HK)
Hathway Cable and Datacom Limited (HATHWAY.NS)
Toei Company, Ltd. (9605.T)
PT Nusantara Sejahtera Raya Tbk (CNMA.JK)
TKO Group Holdings, Inc. (TKO)
Sporting Clube de Portugal - Futebol, SAD (SCP.LS)
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.

	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

	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	- -	- -	- -

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
4.71	6.32	7.34	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	Revenue per Share
0.16	0.71	1.55	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	Basic EPS, GAAP
0.09	-0.05	-0.03	-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	Free Cash Flow per Basic 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	Dividend per Share
-7.52	-6.89	-5.34	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	Book Value per Share
-5.22	-4.48	-2.67	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	Tangible Book Value per Share
120	119	119	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	Basic Weighted Avg Shares
566	752	873	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	Sales/Revenue/Turnover
-0.28	1.18	2.78	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	Operating Margin (%)
20	12	10	152	186	194	283	304	317	344	365	705	757	898	953	985	- -	Depreciation Expense
19	84	184	119	177	254	384	534	602	641	644	781	844	907	793	689	571	Net Income, GAAP
55.01	8.22	7.03	9.14	2.98	0.33	0.78	2.61	1.91	0.12	1.49	2.02	- -	0.3	- -	2.12	7.26	Effective Tax Rate (%)
3.4	11.23	21.11	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	Profit Margin (%)
-618	-611	-321	-702	-872	-969	-764	5,401	5,615	5,787	6,289	6,419	3,830	3,931	1,606	1,380	1,506	Working Capital
34	- -	- -	338	160	- -	- -	- -	- -	- -	- -	- -	393	256	203	137	133	LT Debt
-574	-484	-298	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	Total Equity
- -	- -	- -	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 Invested Capital (%)
-8.81	-23.03	-45.28	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 Capital (%)
- -	- -	- -	- -	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	Return on Common Equity (%)

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)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year