Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

BlueFocus Intelligent Communications Group

XSEC:300058
Snowflake Description

Flawless balance sheet with proven track record and pays a dividend.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
300058
XSEC
CN¥14B
Market Cap
  1. Home
  2. CN
  3. Media
Company description

BlueFocus Intelligent Communications Group Co., Ltd. The last earnings update was 166 days ago. More info.


Add to Portfolio Compare Print
  • BlueFocus Intelligent Communications Group has significant price volatility in the past 3 months.
300058 Share Price and Events
7 Day Returns
-2.9%
XSEC:300058
-1.9%
CN Media
-0.1%
CN Market
1 Year Returns
-0.2%
XSEC:300058
-25.8%
CN Media
-9.2%
CN Market
300058 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
BlueFocus Intelligent Communications Group (300058) -2.9% -24.9% -13.6% -0.2% -37.7% -
CN Media -1.9% -13.6% -11.1% -25.8% -45.6% -64.9%
CN Market -0.1% -9.8% -6.1% -9.2% -16.2% -26.5%
1 Year Return vs Industry and Market
  • 300058 outperformed the Media industry which returned -25.8% over the past year.
  • 300058 outperformed the Market in China which returned -9.2% over the past year.
Price Volatility
300058
Industry
5yr Volatility vs Market

300058 Value

 Is BlueFocus Intelligent Communications Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of BlueFocus Intelligent Communications Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for BlueFocus Intelligent Communications Group.

XSEC:300058 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 5 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.3%
Perpetual Growth Rate 10-Year CN Government Bond Rate 3.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for XSEC:300058
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year CN Govt Bond Rate 3.2%
Equity Risk Premium S&P Global 6.3%
Media Unlevered Beta Simply Wall St/ S&P Global 0.64
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.637 (1 + (1- 25%) (12.65%))
0.797
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 3.2% + (0.8 * 6.33%)
8.26%

Discounted Cash Flow Calculation for XSEC:300058 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for BlueFocus Intelligent Communications Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

XSEC:300058 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CNY, Millions) Source Present Value
Discounted (@ 8.26%)
2020 958.20 Est @ -7.91% 885.06
2021 914.32 Est @ -4.58% 780.06
2022 893.78 Est @ -2.25% 704.33
2023 888.31 Est @ -0.61% 646.59
2024 893.03 Est @ 0.53% 600.41
2025 904.93 Est @ 1.33% 561.96
2026 922.05 Est @ 1.89% 528.89
2027 943.12 Est @ 2.28% 499.68
2028 967.25 Est @ 2.56% 473.35
2029 993.87 Est @ 2.75% 449.25
Present value of next 10 years cash flows CN¥6,129.00
XSEC:300058 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= CN¥993.87 × (1 + 3.2%) ÷ (8.26% – 3.2%)
CN¥20,254.18
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CN¥20,254.18 ÷ (1 + 8.26%)10
CN¥9,155.33
XSEC:300058 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CN¥6,129.00 + CN¥9,155.33
CN¥15,284.33
Equity Value per Share
(CNY)
= Total value / Shares Outstanding
= CN¥15,284.33 / 2,491.04
CN¥6.14
XSEC:300058 Discount to Share Price
Calculation Result
Value per share (CNY) From above. CN¥6.14
Current discount Discount to share price of CN¥5.74
= -1 x (CN¥5.74 - CN¥6.14) / CN¥6.14
6.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price BlueFocus Intelligent Communications Group is available for.
Intrinsic value
6%
Share price is CN¥5.74 vs Future cash flow value of CN¥6.14
Current Discount Checks
For BlueFocus Intelligent Communications Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • BlueFocus Intelligent Communications Group's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • BlueFocus Intelligent Communications Group's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for BlueFocus Intelligent Communications Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are BlueFocus Intelligent Communications Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
XSEC:300058 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in CNY CN¥0.27
SZSE:300058 Share Price ** SZSE (2020-04-03) in CNY CN¥5.74
China Media Industry PE Ratio Median Figure of 54 Publicly-Listed Media Companies 34.86x
China Market PE Ratio Median Figure of 3,196 Publicly-Listed Companies 32.32x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of BlueFocus Intelligent Communications Group.

XSEC:300058 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SZSE:300058 Share Price ÷ EPS (both in CNY)

= 5.74 ÷ 0.27

21.62x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • BlueFocus Intelligent Communications Group is good value based on earnings compared to the CN Media industry average.
  • BlueFocus Intelligent Communications Group is good value based on earnings compared to the China market.
Price based on expected Growth
Does BlueFocus Intelligent Communications Group's expected growth come at a high price?
Raw Data
XSEC:300058 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 21.62x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts
4.4%per year
China Media Industry PEG Ratio Median Figure of 20 Publicly-Listed Media Companies 1.31x
China Market PEG Ratio Median Figure of 1,275 Publicly-Listed Companies 1.26x

*Line of best fit is calculated by linear regression .

XSEC:300058 PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 21.62x ÷ 4.4%

4.88x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • BlueFocus Intelligent Communications Group is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on BlueFocus Intelligent Communications Group's assets?
Raw Data
XSEC:300058 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in CNY CN¥3.50
SZSE:300058 Share Price * SZSE (2020-04-03) in CNY CN¥5.74
China Media Industry PB Ratio Median Figure of 62 Publicly-Listed Media Companies 1.66x
China Market PB Ratio Median Figure of 3,691 Publicly-Listed Companies 2.26x
XSEC:300058 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SZSE:300058 Share Price ÷ Book Value per Share (both in CNY)

= 5.74 ÷ 3.50

1.64x

* Primary Listing of BlueFocus Intelligent Communications Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • BlueFocus Intelligent Communications Group is good value based on assets compared to the CN Media industry average.
X
Value checks
We assess BlueFocus Intelligent Communications Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. BlueFocus Intelligent Communications Group has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

300058 Future Performance

 How is BlueFocus Intelligent Communications Group expected to perform in the next 1 to 3 years based on estimates from 5 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
4.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is BlueFocus Intelligent Communications Group expected to grow at an attractive rate?
  • BlueFocus Intelligent Communications Group's earnings growth is expected to exceed the low risk savings rate of 3.2%.
Growth vs Market Checks
  • BlueFocus Intelligent Communications Group's earnings growth is positive but not above the China market average.
  • BlueFocus Intelligent Communications Group's revenue growth is positive but not above the China market average.
Annual Growth Rates Comparison
Raw Data
XSEC:300058 Future Growth Rates Data Sources
Data Point Source Value (per year)
XSEC:300058 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 5 Analysts 4.4%
XSEC:300058 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 5 Analysts 15.8%
China Media Industry Earnings Growth Rate Market Cap Weighted Average 20.1%
China Media Industry Revenue Growth Rate Market Cap Weighted Average 12.6%
China Market Earnings Growth Rate Market Cap Weighted Average 20.9%
China Market Revenue Growth Rate Market Cap Weighted Average 15.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
XSEC:300058 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
All numbers in CNY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
XSEC:300058 Future Estimates Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 37,185 1,124 827 5
2020-12-31 33,631 927 764 3
2020-04-04
2019-12-31 27,572 483 806 5
XSEC:300058 Past Financials Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income *
2019-09-30 25,789 1,124 604
2019-06-30 24,072 1,952 542
2019-03-31 23,675 2,085 457
2018-12-31 23,104 1,893 389
2018-09-30 21,762 1,265 356
2018-06-30 19,392 81 237
2018-03-31 17,310 -248 295
2017-12-31 15,231 -124 222
2017-09-30 14,538 60 438
2017-06-30 13,795 95 589
2017-03-31 12,974 73 612
2016-12-31 12,319 -90 640

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • BlueFocus Intelligent Communications Group's earnings are expected to grow by 4.4% yearly, however this is not considered high growth (20% yearly).
  • BlueFocus Intelligent Communications Group's revenue is expected to grow by 15.8% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
XSEC:300058 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below

All data from BlueFocus Intelligent Communications Group Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

XSEC:300058 Future Estimates Data
Date (Data in CNY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 0.34 0.39 0.31 5.00
2020-12-31 0.31 0.34 0.29 4.00
2020-04-04
2019-12-31 0.34 0.41 0.29 4.00
XSEC:300058 Past Financials Data
Date (Data in CNY Millions) EPS *
2019-09-30 0.27
2019-06-30 0.25
2019-03-31 0.21
2018-12-31 0.18
2018-09-30 0.16
2018-06-30 0.10
2018-03-31 0.13
2017-12-31 0.10
2017-09-30 0.21
2017-06-30 0.29
2017-03-31 0.31
2016-12-31 0.33

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • BlueFocus Intelligent Communications Group is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess BlueFocus Intelligent Communications Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the China market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the China market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
BlueFocus Intelligent Communications Group has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

300058 Past Performance

  How has BlueFocus Intelligent Communications Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare BlueFocus Intelligent Communications Group's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • BlueFocus Intelligent Communications Group's year on year earnings growth rate was negative over the past 5 years, however the most recent earnings are above average.
  • BlueFocus Intelligent Communications Group's 1-year earnings growth exceeds its 5-year average (69.7% vs -3.4%)
  • BlueFocus Intelligent Communications Group's earnings growth has exceeded the CN Media industry average in the past year (69.7% vs 2.3%).
Earnings and Revenue History
BlueFocus Intelligent Communications Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from BlueFocus Intelligent Communications Group Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

XSEC:300058 Past Revenue, Cash Flow and Net Income Data
Date (Data in CNY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 25,789.39 604.13 1,826.38 78.20
2019-06-30 24,071.61 541.83 1,856.65 58.13
2019-03-31 23,674.85 456.89 1,887.38 61.59
2018-12-31 23,103.97 388.95 1,886.41 65.79
2018-09-30 21,761.83 356.06 2,013.78 112.26
2018-06-30 19,392.44 236.83 2,021.50 157.30
2018-03-31 17,310.31 294.70 2,103.80 142.27
2017-12-31 15,230.84 222.28 2,152.23 131.81
2017-09-30 14,538.09 437.84 2,112.07 30.06
2017-06-30 13,795.44 589.40 2,142.71
2017-03-31 12,974.00 612.07 2,094.83
2016-12-31 12,319.11 639.68 2,062.71
2016-09-30 10,799.82 351.01 2,064.66
2016-06-30 10,035.55 332.22 1,985.23
2016-03-31 9,277.84 277.51 1,879.39
2015-12-31 8,347.27 67.70 1,751.30
2015-09-30 7,679.81 401.79 1,507.10
2015-06-30 6,803.53 496.35 1,351.47
2015-03-31 6,229.51 488.20 1,185.16
2014-12-31 5,979.09 711.88 1,069.51
2014-09-30 5,554.12 680.21 909.48
2014-06-30 5,029.01 601.41 819.74
2014-03-31 4,202.88 505.73 726.28
2013-12-31 3,584.00 437.30 663.45
2013-09-30 2,781.86 299.54 569.34
2013-06-30 2,461.20 264.27 515.82

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • BlueFocus Intelligent Communications Group has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • BlueFocus Intelligent Communications Group used its assets more efficiently than the CN Media industry average last year based on Return on Assets.
  • BlueFocus Intelligent Communications Group has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess BlueFocus Intelligent Communications Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
BlueFocus Intelligent Communications Group has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

300058 Health

 How is BlueFocus Intelligent Communications Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up BlueFocus Intelligent Communications Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • BlueFocus Intelligent Communications Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • BlueFocus Intelligent Communications Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of BlueFocus Intelligent Communications Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 6.2x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from BlueFocus Intelligent Communications Group Company Filings, last reported 6 months ago.

XSEC:300058 Past Debt and Equity Data
Date (Data in CNY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 8,829.46 1,684.57 1,991.27
2019-06-30 8,598.42 1,717.20 1,904.86
2019-03-31 7,848.46 2,345.16 2,033.22
2018-12-31 6,455.06 3,428.22 1,541.82
2018-09-30 6,526.42 3,414.85 1,320.89
2018-06-30 6,399.02 4,427.16 1,348.51
2018-03-31 6,314.56 4,280.85 1,249.96
2017-12-31 6,344.92 4,387.09 1,282.98
2017-09-30 7,531.44 4,963.95 2,141.29
2017-06-30 7,710.69 5,751.14 3,417.31
2017-03-31 7,721.06 5,810.01 3,334.38
2016-12-31 5,875.32 5,925.81 1,921.92
2016-09-30 5,944.25 6,060.52 1,962.84
2016-06-30 5,881.71 5,192.62 1,676.64
2016-03-31 5,583.59 6,008.48 3,192.57
2015-12-31 5,442.82 5,270.42 3,614.87
2015-09-30 4,693.76 5,571.68 3,244.40
2015-06-30 4,760.40 4,400.99 2,109.11
2015-03-31 4,579.28 3,880.52 2,090.06
2014-12-31 4,350.44 3,487.77 2,051.62
2014-09-30 4,414.23 1,218.59 1,520.16
2014-06-30 4,113.01 972.61 1,293.73
2014-03-31 4,199.22 1,100.50 2,017.65
2013-12-31 3,861.90 663.89 1,234.10
2013-09-30 3,676.03 889.93 1,224.74
2013-06-30 1,616.35 511.08 464.64
  • BlueFocus Intelligent Communications Group's level of debt (18.6%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (28.2% vs 18.6% today).
  • Debt is well covered by operating cash flow (68.3%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 7.5x coverage).
X
Financial health checks
We assess BlueFocus Intelligent Communications Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. BlueFocus Intelligent Communications Group has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

300058 Dividends

 What is BlueFocus Intelligent Communications Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.57%
Current annual income from BlueFocus Intelligent Communications Group dividends. Estimated to be 1.25% next year.
If you bought CN¥2,000 of BlueFocus Intelligent Communications Group shares you are expected to receive CN¥11 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • BlueFocus Intelligent Communications Group's pays a higher dividend yield than the bottom 25% of dividend payers in China (0.46%).
  • BlueFocus Intelligent Communications Group's dividend is below the markets top 25% of dividend payers in China (2.04%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
XSEC:300058 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 5 Analyst Estimates (S&P Global) See Below
China Media Industry Average Dividend Yield Market Cap Weighted Average of 43 Stocks 2.3%
China Market Average Dividend Yield Market Cap Weighted Average of 2585 Stocks 1.9%
China Minimum Threshold Dividend Yield 10th Percentile 0.2%
China Bottom 25% Dividend Yield 25th Percentile 0.5%
China Top 25% Dividend Yield 75th Percentile 2%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

XSEC:300058 Future Dividends Estimate Data
Date (Data in CN¥) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 0.08 4.00
2020-12-31 0.06 3.00
2020-04-04
2019-12-31 0.07 3.00
XSEC:300058 Past Annualized Dividends Data
Date (Data in CN¥) Dividend per share (annual) Avg. Yield (%)
2019-04-25 0.033 0.601
2018-05-23 0.021 0.416
2017-05-18 0.065 0.907
2016-04-26 0.050 0.512
2016-04-13 0.050 0.467
2015-04-16 0.075 0.576
2014-05-07 0.050 0.394
2013-05-13 0.025 0.197
2012-05-11 0.025 0.473
2011-05-10 0.017 0.492
2010-04-08 0.014 0.537

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of BlueFocus Intelligent Communications Group's earnings are paid to the shareholders as a dividend.
  • Dividends paid are thoroughly covered by earnings (8.1x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (4.3x coverage).
X
Income/ dividend checks
We assess BlueFocus Intelligent Communications Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.2%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can BlueFocus Intelligent Communications Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. BlueFocus Intelligent Communications Group has a total score of 4/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

300058 Management

 What is the CEO of BlueFocus Intelligent Communications Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Oscar Zhao
COMPENSATION CN¥0
AGE 49
CEO Bio

Mr. Wenquan Zhao, also known as Oscar, serves as the Chief Executive Officer of Shanghai BlueFocus Public Relation Service Co., Ltd. and BlueFocus Communication Group Co. Ltd. Mr. Zhao has been Chairman of the Board of BlueFocus Communication Group Co., Ltd. since January 2008 and serves as its General Manager. He serves as Co-Chairman of the Strategy Committee at Lantu Innovation Investment Management (Beijing) Co. He has been providing PR services to companies such as Cisco, IBM, Intel, Compaq, APC, Lenovo, GreatWall computer, Start computer and Founder computer. He also served as Chairman of Investment Committee at Lantu Innovation Investment Management (Beijing) Co., Ltd. Previously, Mr. Zhao co-founded BlueFocus Digital Marketing in 1996 and served as Chief Executive Officer from 1996 to 1999 and from 2002 to 2007. He managed the BlueFocus Consulting's business at its Beijing headquarters, as well as in the Chengdu and Xi'an offices. He served as Senior Manager at Sida Advertising, General Manager at Lucun and as Chief Operating Officer at Yabao. He entered the PR industry in 1994. He has 20 years’ experience in public relations and management. He had been a Non-Executive Director of Huntsworth plc since October 07, 2013 until June 2015. He is an Executive Member of the China International Public Relations Association (CIPRA) and serves as a Trustee of the Communication University of China (CUC). Mr. Zhao serves as Founding Chairman of the Growth Enterprise Market Chairman Association. He serves as Member of the Board of Trustee in Peking University. He has experience in communication industry and management. Mr. Zhao received a Bachelor's degree in Political Science And Administration from Peking University in 1991.

CEO Compensation
  • Insufficient data for Oscar to compare compensation growth.
  • Oscar's remuneration is lower than average for companies of similar size in China.
Management Team Tenure

Average tenure and age of the BlueFocus Intelligent Communications Group management team in years:

1.3
Average Tenure
47.5
Average Age
  • The average tenure for the BlueFocus Intelligent Communications Group management team is less than 2 years, this suggests a new team.
Management Team

Oscar Zhao

TITLE
Co-founder
AGE
49

Zhiping Xu

TITLE
Co-founder
COMPENSATION
CN¥900K
AGE
57
TENURE
1.3 yrs

Xiangji Zhang

TITLE
Chief Financial Officer
COMPENSATION
CN¥2M
AGE
50
TENURE
1.3 yrs

Scott Xiong

TITLE
Chief Digital Officer & Non-Independent Director
COMPENSATION
CN¥1M
AGE
41
TENURE
1.3 yrs

Hong Zheng

TITLE
Deputy GM & Non-Independent Director
COMPENSATION
CN¥1,000K
AGE
46

Peter Mao

TITLE
President and Director
COMPENSATION
CN¥220K
AGE
46
TENURE
1.3 yrs

Alice Wang

TITLE
Chief Talent Officer

Xiaodong Ding

TITLE
Chief Executive Officer of BlueDigital

Holly Zheng

TITLE
CEO & President of International Business and Director
Board of Directors Tenure

Average tenure and age of the BlueFocus Intelligent Communications Group board of directors in years:

2.9
Average Tenure
49
Average Age
  • The average tenure for the BlueFocus Intelligent Communications Group board of directors is less than 3 years, this suggests a new board.
Board of Directors

Oscar Zhao

TITLE
Co-founder
AGE
49
TENURE
12.3 yrs

Scott Xiong

TITLE
Chief Digital Officer & Non-Independent Director
COMPENSATION
CN¥1M
AGE
41
TENURE
2.9 yrs

Hong Zheng

TITLE
Deputy GM & Non-Independent Director
COMPENSATION
CN¥1,000K
AGE
46
TENURE
2.9 yrs

Peter Mao

TITLE
President and Director
COMPENSATION
CN¥220K
AGE
46
TENURE
1.3 yrs

Holly Zheng

TITLE
CEO & President of International Business and Director

Dan Song

TITLE
Chairman of the Supervisory Board
COMPENSATION
CN¥10K
AGE
50
TENURE
2.9 yrs

Xinge Zhao

TITLE
Non-Independent Director
COMPENSATION
CN¥32K
AGE
49
TENURE
2.9 yrs

Donggen Xu

TITLE
Independent Director
COMPENSATION
CN¥92K
AGE
58

Andy Yan

TITLE
Independent Director
COMPENSATION
CN¥92K
AGE
62

Xiao Feng

TITLE
Independent Director
COMPENSATION
CN¥92K
AGE
50
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (CN¥) Value (CN¥)
X
Management checks
We assess BlueFocus Intelligent Communications Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. BlueFocus Intelligent Communications Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

300058 News

Simply Wall St News

300058 Company Info

Description

BlueFocus Intelligent Communications Group Co., Ltd. provides marketing and brand management services in China and internationally. It offers marketing and brand management services across various disciplines, including strategy, digital, advertising, media, social, PR, design, branding, CRM, data, e-commerce, and mobile solutions to various multinational companies and Chinese enterprises, such as IT, automobile, consumer goods, real estate, finance, and entertainment industries. The company was formerly known as BlueFocus Communication Group Co., Ltd. and changed its name to BlueFocus Intelligent Communications Group Co., Ltd. in June 2018. BlueFocus Intelligent Communications Group Co., Ltd. was founded in 1996 and is headquartered in Beijing, China.

Details
Name: BlueFocus Intelligent Communications Group Co., Ltd.
300058
Exchange: XSEC
Founded: 1996
CN¥14,298,557,167
2,491,037,834
Website: http://www.bluefocusgroup.com
Address: BlueFocus Intelligent Communications Group Co., Ltd.
C9, Universal Creative Park,
Chaoyang District,
Beijing,
100015,
China
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SZSE 300058 Domestic Shares Shenzhen Stock Exchange CN CNY 26. Feb 2010
XSEC 300058 Domestic Shares Shenzhen Stock Exchange - Shenzhen-Hong Kong Stock Connect CN CNY 26. Feb 2010
Number of employees
Current staff
Staff numbers
5,445
BlueFocus Intelligent Communications Group employees.
Industry
Advertising
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/04 19:48
End of day share price update: 2020/04/03 00:00
Last estimates confirmation: 2020/04/02
Last earnings filing: 2019/10/21
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

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.