investorscraft@gmail.com

Intrinsic ValueHubei Radio & Television Information Network Co., Ltd. (000665.SZ)

Previous Close$5.42
Intrinsic Value
Upside potential
Previous Close
$5.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hubei Radio & Television Information Network Co., Ltd. operates as a critical regional broadcasting infrastructure provider in China's Hubei province, specializing in the comprehensive lifecycle management of radio and television networks. The company's core revenue model centers on the planning, design, construction, and subsequent operation of these networks, serving as a backbone for media distribution. Its operations are deeply integrated into the regional media landscape, providing essential transmission services for television and radio content. As a state-influenced entity, its market position is defined by its regional monopoly-like characteristics within its licensed territory, though it faces evolving competitive pressures from national telecom operators and internet-based streaming services. The company's service portfolio is fundamental to the province's information dissemination and public broadcasting services, positioning it as a key utility-like asset in China's communication services sector. This operational focus, however, ties its fortunes closely to regional economic conditions and regulatory frameworks governing media distribution in China.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.59 billion for the period, but this was overshadowed by a substantial net loss of CNY -794.6 million, resulting in a diluted EPS of -0.7. This indicates severe profitability challenges, with costs and expenses significantly exceeding top-line performance. Operating cash flow was marginally positive at CNY 21.5 million, yet capital expenditures of CNY -112.6 million resulted in negative free cash flow, highlighting inefficiencies in converting revenue into sustainable cash generation.

Earnings Power And Capital Efficiency

Current earnings power is deeply negative, as evidenced by the significant net loss. The minimal operating cash flow relative to the capital intensity of the business, reflected in the substantial capital expenditures, suggests poor capital efficiency. The company is consuming cash after accounting for necessary investments to maintain its network infrastructure, indicating a strained operational model that fails to generate adequate returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 290.4 million, which is substantially outweighed by total debt of CNY 1.79 billion. This high debt load relative to limited liquid resources and ongoing operational losses points to significant financial distress. The company's financial health is precarious, with leverage appearing unsustainable without external support or a dramatic operational turnaround.

Growth Trends And Dividend Policy

The company's growth trajectory is challenged by its current loss-making status. There is no dividend distribution, as indicated by a dividend per share of zero, which is consistent with a company prioritizing survival and potentially needing to conserve all available cash to service debt and fund ongoing operations. The focus is likely on stabilizing the business rather than pursuing aggressive growth or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.89 billion, the market valuation appears to incorporate factors beyond the current dismal financial metrics, possibly reflecting the strategic value of its regional infrastructure assets or potential for restructuring. The beta of 0.805 suggests the stock is perceived as slightly less volatile than the broader market, which may indicate investor perception of some underlying asset value or state-backed support, despite the evident operational and financial difficulties.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its entrenched position as a regional broadcasting network operator, a utility-like asset that may possess regulatory protection. However, the outlook is highly uncertain due to intense competition from digital media and the burden of a high-debt, loss-making operation. A successful turnaround would likely require strategic intervention, potentially including debt restructuring, operational overhaul, or leveraging its infrastructure for new revenue streams, all within a challenging sector undergoing rapid digital transformation.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount