YOLFTbeta
Wasu Media Holding Co Ltd

Wasu Media Holding Co Ltd

000156 · SHE · Communication Services / Entertainment

7.76CNY+0.12 (+1.57%)

Price History

Full chart

Market Stats

Previous Close7.64
Open7.71
Day Range7.66 – 7.98
52-Week Range6.13 – 9.78
Volume34.52M
Market Cap13.10B
P/E (TTM)30.35
Forward P/E0.00
EPS0.23
Dividend Yield2.27%
Beta0.47
50-Day Avg6.91
200-Day Avg7.43

About

Wasu Media Holding Co.,Ltd operates a cable television network in China. It also offers media information services, such as interactive television, mobile television, internet television, internet video, and advertising. 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.

Company Details

  • SectorCommunication Services
  • IndustryEntertainment
  • CEOMr. Ziqiang Shen
  • Employees11.09K
  • HeadquartersBuilding B, Huashu Industrial Park, Hangzhou, China, 310056, China
  • Websitehttps://www.wasu.com.cn

Leadership

  • Mr. Ziqiang ShenPresident & Director · b. 1973
  • Mr. Tong CheFinancial Director · b. 1971
  • Mr. Fang Lei HongVP & Secretary of the Board · b. 1985
  • Mr. Rui XuVice President · b. 1978
  • Mr. Miaohua YaoVice President · b. 1971
  • Ms. Fang ChengVice President · b. 1979
  • Mr. Xing Wei LiuVice President · b. 1976
  • Ms. Yan ZhouVice President · b. 1987
  • Rong Hua XuAccounting Supervisor

Financials

Income Statement

Currency: CNY1997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue81.10M123.78M114.62M133.88M132.61M246.51M169.07M357.69M360.87M344.02M455.51M566.30M751.90M873.45M1.25B1.55B1.80B2.41B2.86B3.08B3.21B3.44B6.99B7.58B8.48B9.39B9.71B9.39B9.16B
Growth (%)-+52.63%-7.40%+16.80%-0.94%+85.89%-31.41%+111.57%+0.89%-4.67%+32.41%+24.32%+32.77%+16.17%+43.34%+23.87%+16.13%+33.89%+18.53%+7.79%+4.16%+7.06%+103.39%+8.43%+11.96%+10.64%+3.42%-3.22%-2.47%
Cost of Revenue57.70M91.56M80.79M95.87M101.03M185.38M132.64M347.50M333.13M313.91M405.78M492.32M641.14M779.66M735.46M883.44M1.01B1.40B1.60B1.71B1.78B2.04B4.60B5.11B5.76B6.46B6.79B6.54B6.76B
Gross Profit23.40M32.22M33.83M38.00M31.58M61.13M36.43M10.19M27.74M30.11M49.73M73.98M110.75M93.79M516.57M667.50M795.22M1.02B1.26B1.37B1.43B1.40B2.39B2.47B2.72B2.93B2.92B2.86B2.40B
Gross Margin28.85%26.03%29.52%28.39%23.81%24.80%21.55%2.85%7.69%8.75%10.92%13.06%14.73%10.74%41.26%43.04%44.15%42.11%44.20%44.46%44.61%40.69%34.16%32.55%32.12%31.22%30.07%30.41%26.16%
Operating Expense9.20M21.77M18.53M14.12M16.84M26.15M68.66M219.25M420.61M68.30M74.28M235.14M117.50M69.51M376.49M501.59M556.93M678.43M754.41M797.91M783.43M735.65M1.43B1.52B1.79B2.13B2.22B2.35B2.19B
Operating Income14.20M10.45M15.31M23.88M14.74M34.98M-32.23M-209.05M-392.86M-38.19M-24.55M-161.17M-6.75M24.28M140.07M165.91M238.29M337.21M509.06M572.12M648.16M662.62M958.88M951.08M934.93M799.83M698.73M508.46M206.88M
Operating Margin17.51%8.44%13.35%17.84%11.12%14.19%-19.06%-58.44%-108.86%-11.10%-5.39%-28.46%-0.90%2.78%11.19%10.70%13.23%13.98%17.81%18.57%20.20%19.28%13.72%12.55%11.02%8.52%7.20%5.41%2.26%
EBITDA17.70M16.69M30.69M40.15M30.79M59.23M7.34M-252.98M-614.65M4.28M97.64M99.96M127.68M223.77M298.15M352.20M432.60M633.09M810.86M792.19M821.64M865.70M1.39B1.39B1.37B1.35B1.32B1.03B1.95B
EBITDA Margin21.83%13.48%26.78%29.99%23.22%24.03%4.34%-70.72%-170.32%1.25%21.44%17.65%16.98%25.62%23.81%22.71%24.02%26.25%28.37%25.71%25.60%25.20%19.93%18.30%16.09%14.34%13.63%10.91%21.28%
Net Income13.44M9.04M15.17M22.49M14.49M28.43M-35.26M-293.99M-667.31M-83.11M6.92M19.24M84.43M184.37M119.23M177.05M253.92M383.77M533.55M602.20M641.28M644.19M780.84M843.67M906.79M792.60M689.00M534.00M466.44M
Net Income Margin16.58%7.30%13.24%16.80%10.93%11.53%-20.85%-82.19%-184.92%-24.16%1.52%3.40%11.23%21.11%9.52%11.42%14.10%15.91%18.66%19.54%19.98%18.75%11.17%11.13%10.69%8.44%7.10%5.68%5.09%
R&D--------------31.67M42.85M61.56M74.34M97.58M109.43M144.81M113.60M152.10M190.64M371.63M506.01M600.80M644.73M465.24M
R&D as % of Total Revenue--------------2.53%2.76%3.42%3.08%3.41%3.55%4.51%3.31%2.18%2.52%4.38%5.39%6.19%6.86%5.08%
Interest Expense3.84M6.06M7.46M7.33M7.26M9.52M17.54M30.93M43.79M46.66M47.27M35.41M22.53M15.21M14.95M47.56M43.04M22.20M6.79M3.08M3.70M8.22M10.62M10.66M26.78M54.56M70.74M63.26M70.90M
Interest Expense % of Total Revenue4.73%4.90%6.51%5.47%5.48%3.86%10.37%8.65%12.14%13.56%10.38%6.25%3.00%1.74%1.19%3.07%2.39%0.92%0.24%0.10%0.12%0.24%0.15%0.14%0.32%0.58%0.73%0.67%0.77%

Balance Sheet

Currency: CNY1997-12-311998-12-311999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets204.67M269.63M270.05M641.26M671.32M729.27M1.67B1.20B759.95M605.45M612.95M352.64M352.12M297.49M286.46M3.38B5.08B5.56B12.67B14.03B14.42B14.74B15.72B23.44B25.60B27.11B29.28B29.03B29.47B
Total Liabilities96.71M152.62M134.18M172.66M188.65M247.22M1.16B1.01B1.28B1.21B1.21B926.37M835.75M595.88M485.76M2.53B3.27B3.35B3.42B3.92B4.04B4.10B4.72B9.55B11.10B12.17B14.07B13.70B13.93B
Total Equity107.94M116.98M132.16M464.92M478.53M478.17M448.31M157.61M-525.99M-609.05M-595.59M-576.35M-486.39M-301.37M-203.11M842.34M1.81B2.20B9.25B10.11B10.38B10.65B11.00B13.54B14.13B14.55B14.82B14.94B15.07B
Cash4.58M3.95M8.69M324.70M222.33M152.36M373.57M6.20M4.40M5.43M9.31M17.78M52.84M76.53M59.25M414.88M829.83M889.95M6.89B7.35B3.73B4.12B5.34B5.64B7.02B5.36B6.53B6.33B7.52B
Total Debt43.20M101.79M103.84M124.54M152.14M195.50M617.10M719.05M630.26M613.93M567.24M471.44M340.18M232.86M181.43M635.00M658.50M254.50M12.45M18.86M20.97M30.44M119.27M540.66M422.86M1.24B1.26B172.37M2.90B
Net Debt38.62M97.84M95.15M-200.16M-70.19M43.14M243.53M712.85M625.87M608.50M557.94M453.66M287.34M156.34M122.18M220.12M-171.33M-635.45M-6.88B-7.34B-3.71B-4.09B-5.22B-5.10B-6.60B-4.12B-4.55B-6.16B-4.62B

Cash Flow

Currency: CNY1999-12-312000-12-312001-12-312002-12-312003-12-312004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow20.55M2.10M19.91M27.29M-348.35M-83.60M12.97M32.94M17.47M12.50M-4.30M-1.66M-21.03M681.34M872.76M1.35B1.21B1.49B1.26B1.19B1.64B1.92B2.81B1.54B2.03B1.94B1.87B
Investing Cash Flow-13.02M-33.90M-144.79M-128.20M-125.36M-27.73M-3.02M-6.62M207.67M-1.31K130.55M125.49M25.83M-467.53M-1.16B-863.94M-5.81B-1.57B-1.50B-407.39M292.08M-1.33B-2.72B-869.08M-4.23B-1.43B-2.10B
Financing Cash Flow-2.79M347.82M22.50M30.94M694.93M-256.04M-11.76M-25.29M-244.19M-4.03M-91.19M-100.54M-21.84M-236.05M681.02M-424.46M6.25B-50.17M-200.67M-286.67M-315.34M-2.56B-379.80M152.80M618.11M-1.12B-170.93M
Capital Expenditure13.03M22.80M90.89M159.95M8.45M3.64M3.48M22.62M890.51K1.45M2.10M1.63M4.61M543.69M467.12M773.21M794.98M1.04B948.78M932.26M1.17B1.57B1.98B1.49B1.64B1.24B976.47M
Free Cash Flow7.52M-20.70M-70.98M-132.66M-356.80M-87.23M9.49M10.32M16.58M11.05M-6.40M-3.29M-25.64M137.65M405.64M572.36M411.81M441.94M314.81M262.64M469.71M350.33M823.79M42.91M324.36M704.08M898.14M
Dividends Paid7.43M7.95M11.64M17.24M17.98M16.91M3.46M1.12M26.17M225.57K--708.80K47.85M41.76M20.46M4.57M50.17M200.67M286.67M315.34M903.01M315.00M370.59M440.56M452.07M333.53M
FCF to OCF36.61%-985.30%-356.39%-486.19%102.43%104.35%73.17%31.33%94.90%88.40%148.93%197.97%121.92%20.20%46.48%42.54%34.12%29.75%24.91%21.98%28.60%18.23%29.35%2.79%16.00%36.29%47.91%
Dividend Paid to FCF98.72%-38.41%-16.40%-13.00%-5.04%-19.39%36.49%10.84%157.85%2.04%---2.76%34.76%10.29%3.57%1.11%11.35%63.74%109.15%67.13%257.76%38.24%863.69%135.82%64.21%37.14%

Earnings

Report DateMar 31, 2009Jun 30, 2009Sep 30, 2009Dec 31, 2009Mar 31, 2010Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Nov 28, 2012Feb 27, 2013May 29, 2013Aug 28, 2013Oct 27, 2013Mar 25, 2014May 28, 2014Sep 3, 2014Dec 3, 2014Feb 25, 2015Jun 3, 2015Sep 2, 2015Dec 2, 2015Mar 2, 2016Jun 1, 2016Aug 25, 2016Nov 30, 2016Apr 25, 2017Aug 30, 2017Oct 30, 2017Feb 1, 2018Apr 26, 2018Aug 31, 2018Oct 30, 2018Apr 30, 2019Jul 28, 2019Oct 30, 2019Apr 30, 2020Aug 30, 2020Oct 30, 2020Apr 29, 2021Sep 2, 2021Nov 1, 2021Apr 29, 2022Aug 29, 2022Oct 31, 2022Apr 28, 2023Jul 23, 2023Oct 29, 2023Apr 29, 2024Aug 30, 2024Oct 31, 2024Apr 29, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate------------------0.080.09------------------------------------------
EPS Actual0.060.06-0.030.700.090.250.041.170.000.570.160.140.000.240.090.060.060.060.060.050.070.070.070.120.110.090.110.090.100.100.110.100.110.110.120.110.110.120.110.120.070.100.120.110.270.160.110.140.140.090.110.110.090.090.070.060.100.070.050.060.060.05
Surprise-------------------25.00%-44.44%------------------------------------------
Timing------------------After-hoursAfter-hours---------After-hours-After-hoursAfter-hoursPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-market--Pre-market--After-hoursPre-marketPre-marketPre-marketPre-market-Pre-market-----

Key Statistics & Ratios

Market Cap13.10B
Enterprise Value6.73B
Trailing P/E30.35
Forward P/E0.00
PEG Ratio0.00
Price / Sales1.47
Price / Book0.88
EPS0.23
Book Value7.64
Revenue (TTM)8.98B
Gross Profit (TTM)2.64B
EBITDA987.82M
Profit Margin4.71%
Operating Margin1.98%
Return on Equity2.79%
Return on Assets0.35%
Shares Outstanding1.85B
Shares Float890.80M
Beta0.47
Dividend Yield2.27%
Dividend Rate0.16
Payout Ratio70.14%

Dividends

20261×
0.16Aug 28, 2026
20251×
0.18Aug 29, 2025
20241×
0.22Aug 26, 2024
20231×
0.22Aug 25, 2023
20221×
0.20Aug 25, 2022
20211×
0.17Jul 19, 2021
20201×
0.63Jul 15, 2020
20191×
0.22Aug 23, 2019
20181×
0.20Aug 21, 2018
20161×
0.04Aug 10, 2016
20021×
0.05Aug 28, 2002
20011×
0.03Jun 28, 2001

Stock Splits

  • Feb 13, 200715.4062:10