Maoyan Entertainment Future Growth

Future criteria checks 5/6

Maoyan Entertainment is forecast to grow earnings and revenue by 32.2% and 20.4% per annum respectively while EPS is expected to grow by 33.2% per annum.

Key information

32.2%

Earnings growth rate

33.2%

EPS growth rate

Entertainment earnings growth	27.7%
Revenue growth rate	20.4%
Future return on equity	n/a
Analyst coverage	Good
Last updated	12 Oct 2023

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

OTCPK:MAOF.F - Analysts future estimates and past financials data (CNY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2025	6,045	1,053	1,096	1,126	9
12/31/2024	5,502	933	902	936	11
12/31/2023	4,790	784	882	1,099	11
6/30/2023	3,325	360	1,782	1,799	N/A
3/31/2023	2,822	233	922	937	N/A
12/31/2022	2,319	105	63	75	N/A
9/30/2022	2,517	119	53	66	N/A
6/30/2022	2,715	133	43	56	N/A
3/31/2022	3,019	251	302	318	N/A
12/31/2021	3,323	369	560	579	N/A
9/30/2021	3,143	270	897	914	N/A
6/30/2021	2,962	171	1,234	1,249	N/A
3/31/2021	2,164	-237	758	771	N/A
12/31/2020	1,366	-646	282	294	N/A
9/30/2020	1,926	-438	-476	-462	N/A
6/30/2020	2,486	-229	-1,233	-1,218	N/A
3/31/2020	3,377	117	-1,098	-1,079	N/A
12/31/2019	4,268	463	-962	-940	N/A
9/30/2019	3,819	369	-308	-284	N/A
6/30/2019	3,844	355	-170	-146	N/A
3/31/2019	3,800	109	-655	-636	N/A
12/31/2018	3,755	-137	-1,139	-1,125	N/A
9/30/2018	4,076	-67	-1,043	-1,027	N/A
6/30/2018	3,512	-188	-378	-366	N/A
3/31/2018	3,030	-132	335	354	N/A
12/31/2017	2,548	-75	1,048	1,074	N/A
12/31/2016	1,378	-508	N/A	65	N/A
12/31/2015	597	-1,297	N/A	-990	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: MAOF.F's forecast earnings growth (32.2% per year) is above the savings rate (2.2%).

Earnings vs Market: MAOF.F's earnings (32.2% per year) are forecast to grow faster than the US market (14.9% per year).

High Growth Earnings: MAOF.F's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: MAOF.F's revenue (20.4% per year) is forecast to grow faster than the US market (8.1% per year).

High Growth Revenue: MAOF.F's revenue (20.4% per year) is forecast to grow faster than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: Insufficient data to determine if MAOF.F's Return on Equity is forecast to be high in 3 years time

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2023/11/19 00:08
End of Day Share Price	2023/08/22 00:00
Earnings	2023/06/30
Annual Earnings	2022/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Maoyan Entertainment is covered by 19 analysts. 11 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Harry Zhuang	BofA Global Research
Jessie Jing	CCB International Securities Limited
Xueqing Zhang	China International Capital Corporation Limited