Subscribe

Zhejiang Sunriver Culture Tourism Co.,Ltd. (600576.SS)

CNY6.14 +0.16 (+2.68%)
CN SHH Technology Media & Entertainment
Address Baima Building 310005
Hangzhou, HE, CN
CEO Jianhui Luo
Website 600576.com
IPO 2003-02-20
ISIN CNE000001DJ9

Explore sections of this company profile

Description

Zhejiang Sunriver Culture Tourism Co.,Ltd. engages in the tourism, animation film and television, cultural, and digital technology businesses in China. It offers tourism services, including scenic spot services, hotel services, zoo business, software and hardware integration construction, digital operation and technical services for smart cultural tourism projects, and tourism and vacation services, as well as landscape services. The company also engages in the creativity, planning, production, distribution, and copyright authorization of mobile internet new media animation, the development and operation of derivative products, and animation base support and other core businesses. In addition, it produces and sells tea under Xiangyuan Tea brand name; and operates general aviation, and venue and property leasing business. The company was formerly known as Zhejiang Sunriver Culture Co.,Ltd. Zhejiang Sunriver Culture Tourism Co.,Ltd. was founded in 1992 and is headquartered in Hangzhou, 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
CNY6.14 +0.16 (+2.68%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
16M
Beta
0.09
Float Shares
970.10M
Free Float %
92.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.37% +1.37% -1.01% -9.79% -20.16% -5.45% -41.99% -29.34% +26.61% -73.60% +14.16%
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
6.14
DCF (Unlevered) 1.56 -74.6%
DCF (Levered) 2.89 -52.9%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.82
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Media & Entertainment: +19.4%
    +35.7% Q1'26: +14.0% (vs Q1'25)
  • EPS growth Media & Entertainment: +23.8%
    -20.9% Q1'26: -33.3% (vs Q1'25)
  • FCF margin FCF growth · Media & Entertainment: +56.9%
    +11.4% Q1'26: -14.8% (vs Q1'25)
  • EBIT margin Media & Entertainment: +5.3%
    +22.1% Q1'26: +20.0% (vs Q1'25)
  • ROIC Media & Entertainment: +2.9%
    +5.1% Q1'26: +3.6% (vs Q1'25)
  • Share dilution Media & Entertainment: +0.0%
    -2.2% Q1'26: -13.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Media & Entertainment: 1.38×
    2.92× Q1'26: 6.19× (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 (0.72) × ERP
WACC = 84% × Ke + 16% × Kd (5.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1.56 Current price: 6.14
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 2018
actual
Dec 2019
actual
Dec 2020
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
720.59M
est: 524.00M (+37.5%)
422.32M
est: 898.00M (-53.0%)
232.23M
est: 1.11B (-79.1%)
722.26M
est: 759.77M (-4.9%)
864.12M
est: 852.25M (+1.4%)
1.17B
est: 1.26B (-6.9%)
1.65B
1.65B – 1.65B
+30.7% YoY
1.90B
1.90B – 1.90B
+15.1% YoY
EBITDA
48.63M
est: 167.71M (-71.0%)
-12.56M
est: 287.42M (-104.4%)
66.37M
est: 355.59M (-81.3%)
266.26M
est: 252.05M (+5.6%)
325.97M
est: 282.73M (+15.3%)
403.54M
est: 417.99M (-3.5%)
546.38M
546.38M – 546.38M
+30.7% YoY
628.98M
628.98M – 628.98M
+15.1% YoY
EBIT
38.19M
est: 111.95M (-65.9%)
-32.24M
est: 191.85M (-116.8%)
54.67M
est: 237.36M (-77.0%)
184.46M
est: 160.17M (+15.2%)
219.97M
est: 179.67M (+22.4%)
259.48M
est: 265.63M (-2.3%)
347.22M
347.22M – 347.22M
+30.7% YoY
399.71M
399.71M – 399.71M
+15.1% YoY
Net Income
14.27M
est: 263.79M (-94.6%)
-853.34M
18.95M
est: 390.41M (-95.1%)
151.30M
est: 144.78M (+4.5%)
146.55M
est: 162.55M (-9.8%)
113.53M
est: 216.73M (-47.6%)
340.58M
340.58M – 340.58M
+57.1% YoY
423.14M
423.14M – 423.14M
+24.2% YoY
SGA
125.59M
est: 112.05M (+12.1%)
83.66M
est: 192.03M (-56.4%)
52.41M
est: 237.58M (-77.9%)
141.92M
est: 146.23M (-3.0%)
175.74M
est: 164.03M (+7.1%)
139.29M
est: 242.51M (-42.6%)
316.99M
316.99M – 316.99M
+30.7% YoY
364.92M
364.92M – 364.92M
+15.1% YoY
EPS
0.02
est: 0.25 (-92.0%)
-1.37
0.03
est: 0.37 (-91.7%)
0.14
est: 0.14 (-0.2%)
0.14
est: 0.16 (-11.7%)
0.11
est: 0.21 (-47.6%)
0.33
0.33 – 0.33
+57.1% YoY
0.41
0.41 – 0.41
+24.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-28 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-27 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-26 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-25 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-22 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-21 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-20 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-19 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-18 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-15 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-14 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-13 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-12 B- 2/5 3/5 3/5 3/5 2/5 1/5 2/5
2026-05-11 B- 3/5 3/5 3/5 3/5 2/5 1/5 3/5
2026-05-08 B- 2/5 3/5 2/5 3/5 2/5 1/5 3/5
2026-05-07 B- 2/5 3/5 2/5 3/5 2/5 1/5 3/5
2026-05-06 B- 2/5 3/5 2/5 3/5 2/5 1/5 3/5
2026-04-30 C+ 2/5 3/5 2/5 3/5 2/5 1/5 2/5
2026-04-29 C+ 2/5 3/5 2/5 3/5 2/5 1/5 1/5
2026-04-28 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-27 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-24 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-23 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-22 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-21 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-20 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-17 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5
2026-04-16 B 3/5 5/5 3/5 4/5 2/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
366.83M
OE per share TTM
0.35
Owner's Yield
6.87%
Maintenance CapEx ratio
290.82%
Maint CapEx / Avg PPE
99.3%

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 Held by 4 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional - Emerging Markets Value ETF DFEV 0.00% 50.6K 0.46%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 96.3K 0.39%
3 Dimensional - Emerging Core Equity Market ETF DFAE 0.00% 75.2K 0.29%
4 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 49.2K 0.28%

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
177.1K
Shares Outstanding
1.05B

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
Chun Wei Zhan Vice President male
Dongyang Sun President & Director male
Kun Wei Accounting Supervisor
Qi Wang Board Secretary male
Wei Ning Yu Vice President male
Zhongping Xu Chief Financial Officer, Financial Director, Vice President, Finance Officer & 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