Valuation China Science Publishing & Media Ltd.

Stocks

End-of-day quote Shanghai S.E. Other stock markets 2026-07-31			5-day change	1st Jan Change
19.78 ^CNY	+4.38%		+15.47%	+8.98%

04-28	China Science Publishing & Media Ltd. Reports Earnings Results for the Full Year Ended December 31, 2025	CI
04-28	China Science Publishing & Media Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	7,478	6,972	8,545	19,502	16,110	14,348
Change	-	-6.77%	22.56%	128.21%	-17.39%	-10.94%
Enterprise Value (EV) ¹	5,064	3,827	4,977	16,990	13,207	9,514
Change	-	-24.44%	30.06%	241.38%	-22.27%	-27.96%
P/E	16x	14.2x	18.3x	38x	37.1x	29.8x
PBR	1.76x	1.53x	1.77x	3.79x	3x	2.53x
PEG	-	2.79x	-3.78x	3.7x	-2.4x	2.7x
Capitalization / Revenue	2.96x	2.65x	3.15x	6.77x	5.45x	4.76x
EV / Revenue	2.01x	1.45x	1.84x	5.9x	4.46x	3.16x
EV / EBITDA	12.8x	9.94x	13.6x	44.9x	35.6x	24.3x
EV / EBIT	13.9x	10.6x	14.5x	47.6x	37.5x	25.5x
EV / FCF	18x	14.8x	21x	64.3x	91.1x	23.5x
FCF Yield	5.55%	6.76%	4.76%	1.56%	1.1%	4.26%
Dividend per Share ²	0.254	0.254	0.278	0.26	0.274	0.3063
Rate of return	2.68%	2.88%	2.57%	1.05%	1.34%	1.69%
EPS ²	0.59	0.62	0.59	0.65	0.55	0.61
Distribution rate	43.1%	41%	47.1%	40%	49.8%	50.2%
Net sales ¹	2,524	2,633	2,709	2,879	2,958	3,013
EBITDA ¹	394.2	385.1	366.6	378.8	370.5	392.1
EBIT ¹	364	362.6	343.1	356.6	351.8	373.6
Net income ¹	465.3	486.4	468.7	513.3	433	483.9
Net Debt ¹	-2,414	-3,146	-3,568	-2,512	-2,903	-4,834
Reference price ²	9.46	8.82	10.81	24.67	20.38	18.15
Nbr of stocks (in thousands)	790,500	790,500	790,500	790,500	790,500	790,500
Announcement Date	4/27/21	4/27/22	4/28/23	4/26/24	4/28/25	4/28/26

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA SCIENCE PUBLISHING & MEDIA LTD.	-	-	-	-	2.31B
PEARSON PLC	20.17x	2.3x	9.95x	2.11%	10.17B
VEND MARKETPLACES ASA	-14.23x	7.67x	20.02x	1.07%	5.23B
JIANGSU PHOENIX PUBLISHING & MEDIA CORPORATION LIMITED	15.18x	-	-	4.99%	3.78B
KADOKAWA CORPORATION	64.83x	1.27x	17.77x	0.87%	3.2B
LAGARDÈRE S.A.	9.3x	0.57x	4.58x	3.73%	2.96B
CHINA SOUTH PUBLISHING & MEDIA GROUP CO., LTD	11.98x	0.4x	2.82x	6.31%	2.92B
JOHN WILEY & SONS, INC.	14.03x	-	-	-	2.66B
TX GROUP AG	24.29x	1.71x	6.29x	3.44%	1.75B
SANOMA OYJ	12.26x	1.55x	5.22x	5.06%	1.66B
Average	17.53x	2.21x	9.52x	3.45%	3.66B
Weighted average by Cap.	16.26x	2.73x	10.91x	2.92%