investorscraft@gmail.com

Intrinsic ValueBeijing Jingxi Culture & Tourism Co.,Ltd (000802.SZ)

Previous Close$4.53
Intrinsic Value
Upside potential
Previous Close
$4.53

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

Beijing Jingxi Culture & Tourism Co., Ltd. operates within China's competitive entertainment and tourism sectors, focusing on the integrated development of cultural resources and tourism destinations. The company's core revenue model appears to derive from managing tourism assets and producing film and television entertainment content, leveraging China's growing domestic consumption in experiential services. This dual focus positions it at the intersection of the cultural and tourism industries, aiming to capitalize on synergies between entertainment IP and destination appeal. Its operations are centered in Beijing, a key cultural and political hub, which may provide advantages in accessing resources and a large consumer market. The company's market position is likely that of a regional player, navigating a sector dominated by larger state-owned enterprises and private giants. The strategic shift reflected in its 2014 name change underscores an ongoing effort to align with national priorities promoting cultural soft power and domestic tourism, though it operates in a fragmented and highly competitive landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 317 million for the period. However, it recorded a significant net loss of nearly CNY 156 million, indicating substantial profitability challenges. Operational efficiency appears strained, as evidenced by negative operating cash flow of over CNY 220 million, which suggests core business activities are not generating sufficient cash to sustain operations without external funding or asset sales.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -CNY 0.22, reflecting the company's inability to generate profits for shareholders. The absence of reported capital expenditures may indicate a period of minimal investment in new assets, potentially as a response to financial constraints or a strategic pause. The negative cash flow from operations further underscores weak capital efficiency in converting business activities into cash returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of approximately CNY 62 million against total debt of about CNY 273 million, indicating a leveraged financial structure. The debt burden relative to the company's cash reserves and operating performance raises concerns about financial health and liquidity. The negative cash flow exacerbates these concerns, potentially limiting its ability to service debt or fund future operations without restructuring or additional financing.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company operating at a loss. The dividend policy is non-existent, as confirmed by a dividend per share of zero. This is consistent with a company experiencing financial difficulties, where preserving cash is prioritized over returning capital to shareholders. The focus is likely on stabilizing operations rather than pursuing expansion or shareholder distributions.

Valuation And Market Expectations

The market capitalization stands at approximately CNY 3.64 billion. A beta of 0.676 suggests the stock is less volatile than the broader market, which may reflect investor perception of its specific risk profile or limited trading activity. The valuation appears disconnected from current negative earnings, potentially implying market expectations of a future turnaround, strategic changes, or asset value not fully captured by the income statement.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focus on the synergistic cultural tourism sector within China. However, the outlook is challenged by its current financial losses and cash burn. Success is contingent on effectively monetizing its assets and content, improving operational efficiency, and navigating a competitive market. The strategic direction will likely involve restructuring, seeking partnerships, or leveraging its Beijing base to secure favorable projects to return to sustainability.

Sources

Publicly disclosed financial dataShenzhen Stock Exchange filings

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