investorscraft@gmail.com

Intrinsic ValueVisual China Group Co.,Ltd. (000681.SZ)

Previous Close$26.35
Intrinsic Value
Upside potential
Previous Close
$26.35

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

Visual China Group operates as a leading digital visual content platform in China, specializing in copyrighted professionally generated content (PGC). The company's core revenue model centers on licensing high-quality images, videos, and musical materials to businesses, media organizations, and creative professionals. Through its proprietary internet platform, it connects content producers with commercial users, facilitating transactions while ensuring copyright protection and management. This positions the company at the intersection of technology, media, and intellectual property services within China's growing digital content ecosystem. The platform serves diverse sectors including advertising, publishing, and corporate communications, providing essential visual assets for marketing campaigns and media productions. Beyond basic licensing, Visual China Group expands its service offerings to include value-added solutions such as commissioned photography, visual marketing integration, and rights clearance services. This comprehensive approach allows the company to capture multiple revenue streams while building long-term client relationships. As one of China's established visual content providers since 1994, the company has developed extensive content libraries and technological infrastructure that create significant barriers to entry for potential competitors. Its market position benefits from China's increasing emphasis on intellectual property protection and the growing demand for legitimate digital content in business and media applications.

Revenue Profitability And Efficiency

The company reported revenue of CNY 811 million for the period, demonstrating its ability to monetize its visual content platform effectively. Net income reached CNY 119 million, reflecting a healthy net margin of approximately 14.7%. Operating cash flow of CNY 150 million significantly exceeded net income, indicating strong cash generation from core operations and efficient working capital management relative to the profitability metrics achieved.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.17, representing the company's earnings power on a per-share basis. The positive operating cash flow of CNY 150 million, coupled with modest capital expenditures of CNY 28 million, suggests efficient capital deployment. The company demonstrates the ability to generate substantial cash from operations while maintaining disciplined investment in its platform and content assets.

Balance Sheet And Financial Health

Visual China Group maintains a robust balance sheet with cash and equivalents of CNY 534 million, providing significant liquidity. Total debt of CNY 115 million results in a conservative debt-to-equity profile, with substantial cash reserves covering debt obligations multiple times over. This financial structure provides ample flexibility for strategic investments and operational needs while minimizing financial risk.

Growth Trends And Dividend Policy

The company has implemented a dividend policy, distributing CNY 0.013 per share to shareholders. This distribution, combined with the company's profitable operations and strong cash generation, indicates a balanced approach to capital allocation that rewards shareholders while retaining earnings for future growth initiatives in the expanding digital content market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.0 billion, the company trades at a price-to-earnings multiple derived from its current earnings power. The beta of 0.998 suggests stock price movements that closely track the broader market, indicating market expectations aligned with general economic conditions rather than exceptional growth or risk premiums specific to the company.

Strategic Advantages And Outlook

The company's strategic advantages include its extensive content library, technological platform, and established market position in China's visual content industry. The outlook appears stable, supported by growing demand for legitimate digital content and strengthening intellectual property protections in China. The company's strong financial position provides flexibility to capitalize on emerging opportunities in digital media and content licensing markets.

Sources

Company Financial ReportsStock Exchange Disclosures

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