Subscribe

Beijing Yuanlong Yato Culture Dissemination Co.,Ltd. (002878.SZ)

CNY11.32 +0.17 (+1.52%)
CN SHZ Communication Services Advertising Agencies
Address CTS (HK) Grand Metropark hotel Office Building 100053
Beijing, CN
CEO Jing Xiang
Website ylyato.com
IPO 2017-06-06
ISIN CNE100002Q74

Explore sections of this company profile

Description

Beijing Yuanlong Yato Culture Dissemination Co.,Ltd. delivers comprehensive marketing services and complete solutions for marketing materials across mainland China, Hong Kong, and Macao. The company's operations encompass the creative planning of marketing strategies, as well as the full lifecycle of promotional merchandise, including its design, research and development, commissioned manufacturing, and direct sales. Furthermore, it manages the logistics, warehousing, and distribution for these promotional goods and other marketing collateral, alongside providing essential market terminal services. The firm also engages in brand intellectual property licensing and a range of marketing activities. Established in 1998, its headquarters are located in Beijing, the People's Republic of China.

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
CNY11.32 +0.17 (+1.52%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
14M
Beta
0.64
Float Shares
233.16M
Free Float %
89.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.61% +1.61% +12.41% -2.20% +0.46% +7.35% +32.43% +11.01% +4.60% +171.29% +171.29%
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
11.32
DCF (Levered) 4.88 -56.9%

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 2025-12 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.55
Safe zone
Piotroski F-Score
5 / 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
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +7.8% Q1'26: -12.4% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    +90.5% Q1'26: -112.9% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +4.5% Q1'26: +4.3% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    -0.7% Q1'26: 0.0% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    -1.7% Q1'26: 0.0% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    +68.9% Q1'26: -5.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    53.06× Q1'26: -4,735.72× (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 (1.20) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 11.32
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 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
819.26M
est: 823.00M (-0.5%)
1.05B
est: 1.03B (+1.9%)
1.57B
est: 1.54B (+2.2%)
1.99B
est: 2.29B (-12.9%)
2.13B
est.
2.29B
est: 3.04B (-24.8%)
2.69B
est: 3.27B (-17.7%)
3.29B
est: 3.27B (+0.6%)
2.79B
est: 2.91B (-4.0%)
3.01B
est: 3.22B (-6.6%)
3.76B
3.76B – 3.76B
+16.7% YoY
4.39B
4.39B – 4.39B
+16.8% YoY
EBITDA
90.35M
est: 38.98M (+131.8%)
117.16M
est: 48.87M (+139.7%)
157.99M
est: 72.84M (+116.9%)
220.00M
est: 108.28M (+103.2%)
100.92M
est.
172.41M
est: 144.02M (+19.7%)
46.19M
est: 154.91M (-70.2%)
203.57M
est: 154.91M (+31.4%)
-172.96M
est: 55.73M (-410.4%)
10.18M
est: 61.77M (-83.5%)
72.06M
72.06M – 72.06M
+16.7% YoY
84.19M
84.19M – 84.19M
+16.8% YoY
EBIT
87.84M
est: 31.14M (+182.1%)
115.08M
est: 39.05M (+194.7%)
152.64M
est: 58.20M (+162.3%)
213.81M
est: 86.51M (+147.2%)
80.63M
est.
165.08M
est: 115.06M (+43.5%)
37.46M
est: 123.76M (-69.7%)
195.27M
est: 123.76M (+57.8%)
-182.39M
est: 42.64M (-527.7%)
-20.37M
est: 47.26M (-143.1%)
55.14M
55.14M – 55.14M
+16.7% YoY
64.42M
64.42M – 64.42M
+16.8% YoY
Net Income
71.45M
est: 71.77M (-0.4%)
93.54M
est: 112.86M (-17.1%)
114.86M
est: 147.94M (-22.4%)
163.14M
est: 204.82M (-20.4%)
203.53M
est.
115.59M
est: 248.90M (-53.6%)
23.66M
est: 142.60M (-83.4%)
167.31M
est: 142.60M (+17.3%)
-184.08M
est: 113.84M (-261.7%)
-29.55M
est: 157.62M (-118.7%)
188.27M
188.27M – 188.27M
+19.4% YoY
223.30M
223.30M – 223.30M
+18.6% YoY
SGA
80.27M
est: 52.49M (+52.9%)
111.26M
est: 65.83M (+69.0%)
129.63M
est: 98.11M (+32.1%)
140.10M
est: 145.83M (-3.9%)
135.92M
est.
241.33M
est: 193.97M (+24.4%)
260.12M
est: 208.64M (+24.7%)
332.39M
est: 208.64M (+59.3%)
280.26M
est: 247.16M (+13.4%)
64.55M
est: 273.95M (-76.4%)
319.61M
319.61M – 319.61M
+16.7% YoY
373.43M
373.43M – 373.43M
+16.8% YoY
EPS
0.36
est: 0.28 (+30.0%)
0.43
est: 0.44 (-1.2%)
0.53
est: 0.57 (-7.1%)
0.75
est: 0.79 (-5.1%)
0.79
est.
0.53
est: 0.96 (-44.8%)
0.11
est: 0.55 (-80.0%)
0.75
est: 0.55 (+36.4%)
-0.71
est: 0.26 (-373.1%)
-0.07
est: 0.36 (-118.8%)
0.43
0.43 – 0.43
+19.4% YoY
0.51
0.51 – 0.51
+18.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 C- 1/5 2/5 1/5 1/5 2/5 1/5 2/5
2026-05-11 C- 1/5 2/5 1/5 1/5 2/5 1/5 2/5
2026-05-08 C- 1/5 2/5 1/5 1/5 2/5 1/5 2/5
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 3/5 1/5 1/5 2/5 1/5 1/5
2026-04-24 C- 1/5 3/5 1/5 1/5 2/5 1/5 1/5
2026-04-23 C- 1/5 3/5 1/5 1/5 2/5 1/5 1/5
2026-04-22 C- 1/5 3/5 1/5 1/5 2/5 1/5 1/5
2026-04-21 C- 1/5 3/5 1/5 1/5 2/5 1/5 1/5
2026-04-20 C- 1/5 3/5 1/5 1/5 2/5 1/5 1/5
2026-04-17 C- 1/5 3/5 1/5 1/5 2/5 1/5 1/5
2026-04-16 C- 1/5 3/5 1/5 1/5 2/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
340.37M
OE per share TTM
0.91
Owner's Yield
6.66%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
4.9%

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
-28.0K
Shares Outstanding
261.99M

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
Huai Dong Zhao Deputy General Manager male
Jing Xiang Chief Executive Officer female
Shasha Wang Deputy GM & Board Secretary female
Tao Chen Deputy GM & Non-Independent Director male
Xiu Li Rao Deputy General Manager female
Yan Chao Li Accounting Supervisor
Yu Chen Bian Chief Financial Officer, Deputy GM & Director male
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