Subscribe

Beijing Jingxi Culture & Tourism Co.,Ltd (000802.SZ)

CNY3.70 +0.14 (+3.93%)
CN SHZ Communication Services Entertainment
Address Building 12 102300
Beijing, CN
CEO Xuefeng Yan
IPO 1998-01-08
ISIN CNE000000TW0

Explore sections of this company profile

Description

Established in 1997, Beijing Jingxi Culture & Tourism Co.,Ltd is a Chinese enterprise primarily involved in the management of tourism and cultural assets, alongside the production of film and television entertainment. The company, headquartered in Beijing, adopted its current name in October 2014; prior to this, it operated as Beijing Jingxi Tourism Development Co., Ltd.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CNY3.70 +0.14 (+3.93%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
41M
Beta
0.83
Float Shares
699.50M
Free Float %
97.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.39% +0.40% +18.18% +13.93% +8.57% +11.43% +9.98% -19.01% +28.03% -77.18% -26.63%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3.70
DCF (Levered) 0.43 -88.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2024-11 Change
Strong Buy 1 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-1.15
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
0 / 10
No MOAT
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
2 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    +4.8% Q1'26: -49.3% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    -159.1% Q1'26: +90.4% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +21.0% Q1'26: -113.5% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    -86.5% Q1'26: -37.9% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    -38.2% Q1'26: -9.3% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    -1.17× Q1'26: -3.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.69) × ERP
WACC = 93% × Ke + 7% × Kd (10.5%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 3.70
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
349.35M
est: 335.00M (+4.3%)
926.55M
est: 524.00M (+76.8%)
1.32B
est: 1.30B (+1.8%)
741.36M
est: 1.50B (-50.4%)
855.34M
est: 967.92M (-11.6%)
425.78M
est: 1.32B (-67.7%)
1.57B
est.
316.93M
est: 335.00M (-5.4%)
332.16M
est: 524.00M (-36.6%)
1.30B
1.30B – 1.30B
+147.6% YoY
1.50B
1.50B – 1.50B
+15.3% YoY
967.92M
967.92M – 967.92M
-35.3% YoY
1.32B
1.32B – 1.32B
+36.4% YoY
1.57B
1.57B – 1.57B
+18.8% YoY
EBITDA
88.24M
est: -119.35M (+173.9%)
698.81M
est: -186.68M (+474.3%)
406.69M
est: -462.14M (+188.0%)
230.98M
est: -532.87M (+143.3%)
-2.33B
est: -344.83M (-576.7%)
-833.57M
est: -470.33M (-77.2%)
-558.54M
est.
-91.77M
est: -104.01M (+11.8%)
-234.08M
est: -162.70M (-43.9%)
-402.76M
-402.76M – -402.76M
-147.6% YoY
-464.41M
-464.41M – -464.41M
-15.3% YoY
-300.53M
-300.53M – -300.53M
+35.3% YoY
-409.91M
-409.91M – -409.91M
-36.4% YoY
-486.78M
-486.78M – -486.78M
-18.8% YoY
EBIT
54.56M
est: -179.58M (+130.4%)
673.27M
est: -280.89M (+339.7%)
398.20M
est: -695.36M (+157.3%)
223.42M
est: -801.79M (+127.9%)
-2.34B
est: -518.85M (-350.5%)
-873.97M
est: -707.69M (-23.5%)
-840.41M
est.
-134.91M
est: -171.70M (+21.4%)
-287.22M
est: -268.58M (-6.9%)
-664.88M
-664.88M – -664.88M
-147.6% YoY
-766.64M
-766.64M – -766.64M
-15.3% YoY
-496.11M
-496.11M – -496.11M
+35.3% YoY
-676.67M
-676.67M – -676.67M
-36.4% YoY
-803.58M
-803.58M – -803.58M
-18.8% YoY
Net Income
21.22M
est: 76.36M (-72.2%)
522.40M
est: 164.66M (+217.3%)
310.33M
est: 331.70M (-6.4%)
125.11M
est: 387.66M (-67.7%)
-2.31B
est: -1.98B (-16.5%)
-767.37M
est: 315.00M (-343.6%)
408.06M
est.
-155.64M
est: 76.37M (-303.8%)
-407.22M
est: 164.66M (-347.3%)
331.70M
331.70M – 331.70M
+101.4% YoY
387.66M
387.66M – 387.66M
+16.9% YoY
-1.98B
-1.98B – -1.98B
-610.6% YoY
315.00M
315.00M – 315.00M
+115.9% YoY
408.06M
408.06M – 408.06M
+29.5% YoY
SGA
211.58M
est: 31.51M (+571.5%)
225.15M
est: 49.29M (+356.8%)
213.95M
est: 122.01M (+75.3%)
181.24M
est: 140.69M (+28.8%)
155.57M
est: 91.04M (+70.9%)
127.81M
est: 124.18M (+2.9%)
147.47M
est.
85.55M
est: 107.05M (-20.1%)
5.43M
est: 167.44M (-96.8%)
414.51M
414.51M – 414.51M
+147.6% YoY
477.95M
477.95M – 477.95M
+15.3% YoY
309.29M
309.29M – 309.29M
-35.3% YoY
421.86M
421.86M – 421.86M
+36.4% YoY
500.97M
500.97M – 500.97M
+18.8% YoY
EPS
0.05
est: 0.11 (-48.8%)
0.86
est: 0.23 (+273.9%)
0.43
est: 0.46 (-7.2%)
0.17
est: 0.54 (-68.6%)
-3.22
est: -2.77 (-16.5%)
-1.07
est: 0.44 (-343.2%)
0.57
est.
-0.22
est: 0.11 (-306.2%)
-0.57
est: 0.23 (-347.8%)
0.46
0.46 – 0.46
+101.4% YoY
0.54
0.54 – 0.54
+16.9% YoY
-2.77
-2.77 – -2.77
-610.6% YoY
0.44
0.44 – 0.44
+115.9% YoY
0.57
0.57 – 0.57
+29.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C- 1/5 2/5 1/5 1/5 3/5 1/5 1/5
2026-05-28 C- 1/5 2/5 1/5 1/5 3/5 1/5 1/5
2026-05-27 C- 1/5 2/5 1/5 1/5 3/5 1/5 1/5
2026-05-26 C- 1/5 2/5 1/5 1/5 3/5 1/5 1/5
2026-05-25 C- 1/5 2/5 1/5 1/5 3/5 1/5 1/5
2026-05-22 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-21 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-20 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-19 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-18 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-15 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-14 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-13 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-12 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-11 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-08 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-07 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-05-06 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-30 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-29 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-28 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-27 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-24 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-23 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-22 C- 1/5 2/5 1/5 1/5 2/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 2/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 2/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 2/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 2/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
39.98M
OE per share TTM
0.06
Owner's Yield
1.10%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
12.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-5.22M
Shares Outstanding
715.90M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jing Yan Deputy GM, Secretary of the Board & Director female
Xue Zhang Chief Financial Officer & Accounting Supervisor female
Xuefeng Yan President & Director male
Zhong Yan Huang Vice President female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits