GUOMAI Culture & Media Co. Ltd. (301052) fair value: what the stock is really worth
As of Sep 30, 2026: fair value of GUOMAI Culture & Media Co. Ltd. ¥3.34, price ¥24.34, upside -86.3%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch GUOMAI Culture & Media Co. Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range ¥15.65 – ¥93.38 · fair‑value band ¥2.67 – ¥4.26 · the ¥24.34 price screens above the ¥3.34 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow GUOMAI Culture & Media Co. in your weekly email
Every Wednesday you see whether GUOMAI Culture & Media Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
GUOMAI Culture & Media Co., Ltd. engages in the book planning and distribution, digital content and advertising, and IP derivative and operation businesses in China. The company offers academic culture, self-help psychology, women's growth, literature, educational materials, and the fan economy products.
Show more
GUOMAI Culture & Media Co., Ltd. engages in the book planning and distribution, digital content and advertising, and IP derivative and operation businesses in China. The company offers academic culture, self-help psychology, women's growth, literature, educational materials, and the fan economy products. It also provides internet services, as well as engages in public domain book publishing and distribution business. GUOMAI Culture & Media Co., Ltd. was founded in 2012 and is based in Shanghai, China.
Stock analysis
GUOMAI Culture & Media Co. Ltd. (301052) currently trades at ¥24.34, while our model-based Fair Value estimate is ¥3.34, 86.3% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of ¥4.70 per share, and 0 of the 11 models we run sit above the ¥24.34 price.
Bear case: the Multiples group reads lowest at ¥2.94, and 11 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: ¥2.67 (bear) to ¥4.26 (bull), the price of ¥24.34 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 50/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
GUOMAI Culture & Media Co. Ltd. reported revenue of 641M CNY in FY2025 versus 461M CNY in FY2021, a compound +8.6%/yr. Reported net income was −2.1M CNY in FY2025.
Key figures
Market cap 2.4B CNY (≈ $360M) · P/S ratio 4.19 · EPS (TTM) ¥−0.0900 · Dividend yield 0.1% · Net margin −0.3% · Return on equity −1.2% · Return on assets (EBIT) 7.1% · Operating margin −11.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 68% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 0% fair-value upside, at −86%, 301052 screens richer than that median.
Fair Value models
Bear ¥2.67Fair Value ¥3.34Bull ¥4.26
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.59/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+10.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.5%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.9%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
17.3% (2019) → −1.4% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+64.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +61.7% a year for the price.
Compare GUOMAI Culture & Media Co. Ltd. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Publishing · 102 stocks
Beats the industry median on 2/10 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Bottom 25%
Fair Value upside−86.3% · Bottom 25%
Profitability
Return on assets−2.1% · Bottom 25%
Net margin (TTM)−1.4% · Bottom 25%
Operating margin (TTM)−11.6% · Bottom 25%
Growth and dividend
Revenue growth−32.5% · Bottom 25%
Dividend yield (TTM)0.1% · Bottom 25%
Valuation Multiplesvs Publishing median · lower = cheaper
P/B0.52× · Cheaper than median
P/S (TTM)0.60× · Cheaper than median
P/FCF33.8× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 49
FUTURE (revenue growth)0· sector 0
PAST (return on equity)0· sector 25
HEALTH (low debt)100· sector 99
DIVIDEND (yield)1· sector 59
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "GUOMAI Culture & Media Co. Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/301052
Frequently asked questions
Is GUOMAI Culture & Media Co. Ltd. (301052) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of ¥3.34 versus a price of ¥24.34, about −86% upside (overvalued).
What is the fair value of 301052?
Our model-based fair value for GUOMAI Culture & Media Co. Ltd. is ¥3.34 (as of Sep 24, 2026), built from audited fundamentals. The current price: ¥24.34.
What is the quality score of 301052?
GUOMAI Culture & Media Co. Ltd. has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for GUOMAI Culture & Media Co. Ltd. (301052)?
Our model-based price target is the fair value of ¥3.34 (as of Sep 24, 2026) from 11 valuation models. Cautious scenario ¥2.67, optimistic scenario ¥4.26. It is a calculation from audited fundamentals, not an analyst target.
What is the GUOMAI Culture & Media Co. Ltd. stock forecast for 2026?
Our models put fair value at ¥3.34, about −86% upside versus a price of ¥24.34 (overvalued). Cautious scenario ¥2.67, optimistic scenario ¥4.26. The calculation is refreshed regularly with new filings.
What is the revenue of GUOMAI Culture & Media Co. Ltd. (301052)?
GUOMAI Culture & Media Co. Ltd. reported trailing-twelve-month revenue of about 601M CNY (latest available figure, as of Sep 24, 2026).
Does GUOMAI Culture & Media Co. Ltd. pay a dividend?
GUOMAI Culture & Media Co. Ltd. currently shows a dividend yield of about 0.07% relative to its recent price (as of Sep 24, 2026).
What growth is priced into GUOMAI Culture & Media Co. Ltd. (301052)?
For today's price to be fair in a discounted-cash-flow model, GUOMAI Culture & Media Co. Ltd. would have to grow free cash flow by +64.5 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.5 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 301052 use?
Our models discount GUOMAI Culture & Media Co. Ltd. at 11.7 %: a base by market capitalisation (small), damped by beta 0.92, country premium for China. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For GUOMAI Culture & Media Co. Ltd. that is +64.5 % per year a year over ten years, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has GUOMAI Culture & Media Co. Ltd. (301052) delivered so far?
Over the past 5 years revenue at GUOMAI Culture & Media Co. Ltd. grew +12.5 % a year. The price currently implies +64.5 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of GUOMAI Culture & Media Co. Ltd. (301052) growing?
The median revenue growth in the sector is +3.0 % a year. That is the yardstick for the growth priced into GUOMAI Culture & Media Co. Ltd. (+64.5 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of GUOMAI Culture & Media Co. Ltd. (301052)?
The free-cash-flow yield on the price is 0.44 %: that much free cash flow GUOMAI Culture & Media Co. Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GUOMAI Culture & Media Co. Ltd. (301052)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GUOMAI Culture & Media Co. Ltd. it is ¥3.34 per share (as of Sep 24, 2026), against a price of ¥24.34. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is GUOMAI Culture & Media Co. Ltd. stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 301052 trades above its calculated fair value: price ¥24.34, fair value ¥3.34, a gap of about −86% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 301052?
No. The price is what the market pays today (¥24.34); the fair value is what the company's own numbers justify (¥3.34). For GUOMAI Culture & Media Co. Ltd. the two are ¥21.00 per share apart. That gap is exactly why we show both numbers side by side.
How much is GUOMAI Culture & Media Co. Ltd. worth?
The market values GUOMAI Culture & Media Co. Ltd. at about 2.4B CNY (market capitalisation, as of Sep 24, 2026). Per share that is ¥24.34; our models calculate a fair value of ¥3.34 per share.
What do the bullish and bearish scenarios say about 301052?
Our models span a range for GUOMAI Culture & Media Co. Ltd.: cautious scenario ¥2.67, base ¥3.34, optimistic ¥4.26 per share (as of Sep 24, 2026, price ¥24.34). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of GUOMAI Culture & Media Co. Ltd. (301052)?
Balance-sheet figures for GUOMAI Culture & Media Co. Ltd. (as of Sep 24, 2026): return on equity −1.2%. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 301052 from its 52-week high?
GUOMAI Culture & Media Co. Ltd. trades at ¥24.34, about 68% below its 52-week high of ¥76.46 and 18% above the low of ¥20.59 (as of Sep 30, 2026). Distance from the high says nothing about value: that is what the fair value of ¥3.34 is for.
Which stocks are comparable to GUOMAI Culture & Media Co. Ltd.?
From the same area (Communication Services) we also value The New York Times Company, Xinhua Winshare Publishing and Media Co, Jiangsu Phoenix Publishing & Media Corporation, China South Publishing & Media Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is GUOMAI Culture & Media Co. Ltd. stock attractive at the current price?
The data as of Sep 24, 2026: price ¥24.34, calculated fair value ¥3.34 (−86%), Quality Score 50/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 301052 calculated?
We run GUOMAI Culture & Media Co. Ltd. through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ¥3.34, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. GUOMAI Culture & Media Co. Ltd. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of GUOMAI Culture & Media Co. Ltd. (301052)?
The closing price on Sep 30, 2026 was ¥24.34. Our model-based fair value is ¥3.34, about −86% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GUOMAI Culture & Media Co. Ltd. right now?
The price sits above even our optimistic bull case (¥4.26). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of GUOMAI Culture & Media Co. Ltd.
How large is the market capitalisation of GUOMAI Culture & Media Co. Ltd. (301052)?
The market capitalisation of GUOMAI Culture & Media Co. Ltd. is 2.4B CNY (≈ $360M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of GUOMAI Culture & Media Co. Ltd. (301052)?
The price-to-sales ratio of GUOMAI Culture & Media Co. Ltd. is 4.19 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of GUOMAI Culture & Media Co. Ltd. (301052)?
Earnings per share at GUOMAI Culture & Media Co. Ltd. are ¥−0.0900. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GUOMAI Culture & Media Co. Ltd. (301052)?
The dividend yield of GUOMAI Culture & Media Co. Ltd. is 0.1%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of GUOMAI Culture & Media Co. Ltd. (301052)?
The net margin of GUOMAI Culture & Media Co. Ltd. is −0.3% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of GUOMAI Culture & Media Co. Ltd. (301052)?
The return on equity (ROE) of GUOMAI Culture & Media Co. Ltd. is −1.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of GUOMAI Culture & Media Co. Ltd. (301052)?
On an EBIT basis the return on assets of GUOMAI Culture & Media Co. Ltd. is 7.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of GUOMAI Culture & Media Co. Ltd. (301052)?
The operating margin of GUOMAI Culture & Media Co. Ltd. is −11.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GUOMAI Culture & Media Co. Ltd. (301052)?
Revenue at GUOMAI Culture & Media Co. Ltd. is growing −32.5% versus a year earlier (3y avg +11.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at GUOMAI Culture & Media Co. Ltd. (301052)?
Earnings per share at GUOMAI Culture & Media Co. Ltd. are growing −64.6% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch GUOMAI Culture & Media Co. Ltd. in the live analysis
One click puts GUOMAI Culture & Media Co. Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
