investorscraft@gmail.com

Intrinsic ValueBeijing Quanshi World Online Network Information Co., Ltd. (002995.SZ)

Previous Close$34.51
Intrinsic Value
Upside potential
Previous Close
$34.51

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 Quanshi World Online operates as a specialized digital marketing intermediary within China's competitive advertising sector. The company's core revenue model centers on providing comprehensive internet marketing solutions, primarily leveraging strategic partnerships with major Chinese internet platforms. Its service portfolio includes display advertising, search advertising, and mobile promotions, with the 360-platform serving as a key technological interface for navigating user behavior and media placement. Operating in the highly fragmented Chinese digital advertising market, the company positions itself as an integrator of mainstream internet media resources, offering clients streamlined access to multiple advertising channels through a single service provider. This intermediary role allows Beijing Quanshi to capitalize on the scale efficiencies of major platforms while providing localized service support through its extensive regional office network across eight Chinese provinces. The company's strategic alliances with industry leaders like Qihoo 360, Tencent, and iQiyi Technology provide essential media access, though this dependency also creates concentration risks within its business model. Its market position reflects the characteristics of a regional specialist with national aspirations, competing against both larger integrated agencies and specialized digital marketing firms in China's rapidly evolving advertising landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.34 billion for the period, indicating substantial business scale within its market segment. However, operational challenges are evident with a net loss of CNY 67.5 million and negative operating cash flow of CNY 127.9 million. The negative EPS of CNY 0.38 reflects profitability pressures, while minimal capital expenditures suggest a asset-light business model focused on service delivery rather than significant infrastructure investment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, with the net loss indicating operational inefficiencies or market pressures affecting margin structures. The negative operating cash flow exceeding the net loss magnitude suggests potential working capital challenges or timing differences in revenue recognition. The company's capital efficiency metrics require monitoring given the cash flow generation challenges relative to its revenue base and market capitalization.

Balance Sheet And Financial Health

The balance sheet shows moderate liquidity with cash equivalents of CNY 253 million against minimal total debt of approximately CNY 9 million, indicating a strong liquidity position with low leverage. This conservative debt profile provides financial flexibility, though the negative operating cash flow trend warrants attention for sustaining cash reserves without requiring external financing or operational restructuring to improve cash generation capabilities.

Growth Trends And Dividend Policy

The current financial performance reflects challenges in maintaining growth momentum, with profitability metrics indicating potential market or operational headwinds. The company maintains a conservative dividend policy with no distributions, prioritizing capital preservation amid current operational conditions. Future growth prospects will likely depend on improving operational efficiency and adapting to evolving digital advertising dynamics in the Chinese market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.26 billion, the market valuation appears to incorporate expectations for recovery despite current profitability challenges. The beta of 0.626 suggests moderate volatility relative to the broader market, potentially reflecting investor perception of the company's established partnerships and regional market presence providing some stability amid operational transitions.

Strategic Advantages And Outlook

The company's strategic advantages include its established partnerships with major internet platforms and extensive regional coverage across key Chinese markets. However, the outlook remains cautious given current profitability challenges and negative cash flow generation. Success will depend on leveraging partner relationships to improve service offerings while implementing operational efficiencies to restore sustainable profitability in a competitive digital advertising environment.

Sources

Company Financial ReportsShenzhen 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