investorscraft@gmail.com

Intrinsic ValueSongcheng Performance Development Co.,Ltd (300144.SZ)

Previous Close$8.53
Intrinsic Value
Upside potential
Previous Close
$8.53

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

Songcheng Performance Development operates as a leading integrated tourism and entertainment enterprise in China's consumer cyclical sector. The company's core revenue model centers on operating large-scale tourism resorts and theme parks that feature proprietary live performance shows, primarily under the renowned Songcheng and Romance Show Series brands. This creates a synergistic ecosystem where park admissions, show ticket sales, and complementary leisure services generate multiple revenue streams. Within China's rapidly evolving leisure industry, Songcheng has established a distinctive market position by blending cultural storytelling with immersive entertainment experiences, differentiating itself from conventional theme park operators. The company leverages its deep understanding of domestic tourist preferences to create culturally resonant performances that appeal to both domestic and international visitors. This strategic focus on high-margin live entertainment within destination resorts has enabled Songcheng to build strong brand recognition and customer loyalty. The company's integrated approach to tourism development, combining real estate assets with creative content production, creates significant barriers to entry for potential competitors. Songcheng's headquarters in Hangzhou, a major tourism hub, provides strategic advantages for accessing China's affluent eastern market while serving as a model for regional expansion.

Revenue Profitability And Efficiency

Songcheng demonstrated strong financial performance with CNY 2.42 billion in revenue and net income of CNY 1.05 billion, reflecting a robust net margin of approximately 43%. The company generated substantial operating cash flow of CNY 1.45 billion, significantly exceeding its capital expenditures of CNY 327 million. This indicates efficient operations and the ability to convert revenue into cash, supporting ongoing business investments and shareholder returns while maintaining healthy operational liquidity.

Earnings Power And Capital Efficiency

The company exhibits impressive earnings power with diluted EPS of CNY 0.40, supported by high-margin performance operations. Free cash flow generation remains strong at approximately CNY 1.12 billion after accounting for capital investments. This substantial cash generation capability relative to the company's asset base demonstrates excellent capital efficiency, providing flexibility for strategic initiatives, debt management, and potential expansion opportunities in China's growing tourism market.

Balance Sheet And Financial Health

Songcheng maintains a conservative financial structure with CNY 2.94 billion in cash and equivalents against total debt of CNY 358 million, resulting in a net cash position. This strong liquidity profile provides significant financial resilience and operational flexibility. The minimal debt burden relative to substantial cash reserves indicates low financial risk and positions the company to weather industry volatility while pursuing strategic growth opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, evidenced by a CNY 0.20 per share dividend distribution. This dividend payout represents a 50% payout ratio based on diluted EPS, balancing returns to shareholders with retention of earnings for reinvestment. The strong cash flow generation supports sustainable dividend payments while allowing for internal funding of growth initiatives, including potential park expansions and new show development to drive future revenue growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.26 billion, the company trades at a P/E ratio of around 23 based on current earnings. The beta of 0.816 suggests lower volatility compared to the broader market, reflecting investor perception of stable cash flows from its established tourism assets. This valuation multiple incorporates expectations for continued recovery in China's domestic tourism sector and the company's ability to maintain premium pricing for its unique entertainment offerings.

Strategic Advantages And Outlook

Songcheng's strategic advantages lie in its integrated business model combining real estate assets with proprietary content creation. The company's deep cultural integration in performances creates competitive moats that are difficult to replicate. The outlook remains positive given China's growing middle-class consumption and domestic tourism trends, though subject to macroeconomic factors affecting discretionary spending. The company's strong balance sheet positions it well to capitalize on recovery opportunities in the post-pandemic leisure market.

Sources

Company Annual ReportShenzhen Stock Exchange FilingsFinancial Data Providers

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