Data is not available at this time.
Grand Vision Media Holdings Plc operates as an integrated outdoor digital media company in China, specializing in advertising on panels and other out-of-home (OOH) media platforms. The company generates revenue through a diversified model that includes content production, events, exhibitions, and digital marketing campaigns, leveraging social media to enhance client engagement. Its operations are deeply embedded in China's rapidly evolving advertising sector, where digital transformation and urbanization drive demand for innovative OOH solutions. Grand Vision Media competes in a fragmented market dominated by local players, positioning itself as a niche provider with a focus on digital integration and localized content. The company's ability to blend traditional outdoor advertising with digital campaigns provides a competitive edge, though its scale remains modest compared to larger regional and global advertising networks. Challenges include high operational costs and regulatory scrutiny in China's media landscape, which may impact growth trajectories.
In FY 2023, Grand Vision Media reported revenue of 5,961,000 GBp, reflecting its core advertising operations. However, the company posted a net loss of 3,793,000 GBp, with diluted EPS at -0.0394 GBp, indicating significant profitability challenges. Operating cash flow was negative at 1,846,000 GBp, exacerbated by minimal capital expenditures of 17,000 GBp, suggesting strained liquidity and limited reinvestment capacity.
The company's negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profitability. High debt levels relative to cash reserves (291,000 GBp vs. total debt of 28,495,000 GBp) further constrain capital efficiency, raising concerns about leverage and interest coverage. The absence of dividend payouts underscores prioritization of financial stabilization over shareholder returns.
Grand Vision Media's balance sheet reveals liquidity constraints, with cash and equivalents covering only a fraction of its total debt. The elevated debt burden (28,495,000 GBp) against a market cap of 938,799 GBp signals high financial risk, potentially limiting access to additional financing. The company's ability to service obligations hinges on improving operational cash flows or securing refinancing.
Growth prospects are tempered by persistent losses and negative cash flows, though the expanding Chinese digital advertising market offers long-term opportunities. The company has not adopted a dividend policy, retaining all earnings to address financial deficits and operational needs. Investor focus remains on turnaround potential rather than income generation.
With a market cap of 938,799 GBp and a beta of 4.96, Grand Vision Media is highly volatile, reflecting speculative sentiment around its turnaround strategy. The steep losses and leveraged position suggest market skepticism, though niche positioning in digital OOH advertising could attract opportunistic investors if operational improvements materialize.
Grand Vision Media's integration of digital and traditional OOH media provides a differentiated offering in China's competitive advertising sector. However, near-term outlook remains cautious due to financial instability and macroeconomic headwinds. Strategic success depends on cost rationalization, debt management, and capturing higher-margin digital ad spend in urban centers.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |