investorscraft@gmail.com

Intrinsic ValueTangel Culture Co., Ltd. (300148.SZ)

Previous Close$5.23
Intrinsic Value
Upside potential
Previous Close
$5.23

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

Tangel Culture Co., Ltd. operates as a diversified media and education company within China's communication services sector, primarily focused on publishing and digital content. The company's core revenue model stems from three interconnected pillars: mobile game development and operation, book publishing services, and educational offerings. This integrated approach allows Tangel Culture to monetize intellectual property across multiple platforms, creating synergies between entertainment and educational content. The company maintains a specialized position in mass reading businesses and psychological counseling services, providing both direct services and technical infrastructure support for counseling facilities. Operating in China's highly competitive media landscape, Tangel Culture has established a niche presence by combining traditional publishing expertise with digital gaming capabilities. The company's strategic focus on psychological wellness services represents a distinctive market positioning that aligns with growing societal awareness of mental health in China. This diversified operational framework enables revenue streams from both consumer-facing products and institutional service contracts.

Revenue Profitability And Efficiency

For FY 2024, Tangel Culture reported revenue of CNY 460.9 million with net income of CNY 32.8 million, translating to a net margin of approximately 7.1%. The company generated negative operating cash flow of CNY -38.2 million, while capital expenditures totaled CNY -23.7 million. This cash flow pattern suggests potential working capital investments or timing differences in the company's operational cycle that merit further investigation regarding sustainability.

Earnings Power And Capital Efficiency

The company demonstrated diluted earnings per share of CNY 0.04, reflecting modest earnings power relative to its market capitalization. The negative operating cash flow position indicates current challenges in converting accounting profits into cash generation. Capital efficiency metrics would benefit from additional context regarding asset turnover ratios and return metrics not fully captured in the provided dataset.

Balance Sheet And Financial Health

Tangel Culture maintains a conservative financial structure with cash and equivalents of CNY 316.4 million against total debt of CNY 100.0 million, resulting in a net cash position. This liquidity profile provides operational flexibility, though the negative operating cash flow warrants monitoring. The company's balance sheet appears adequately capitalized for its current scale of operations.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy for FY 2024, consistent with retaining earnings for business development. Growth trends must be assessed against historical performance data not provided in the current dataset. The company's diversified business model across gaming, publishing, and education services suggests multiple potential growth vectors, though specific trajectory analysis requires comparative period information.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.2 billion, the company trades at a price-to-earnings multiple that reflects market expectations for its niche positioning. The beta of 0.37 indicates lower volatility relative to the broader market, potentially suggesting investor perception of defensive characteristics in its business model. Valuation metrics would benefit from sector comparative analysis.

Strategic Advantages And Outlook

Tangel Culture's strategic advantage lies in its integrated approach to content across gaming, publishing, and educational services. The company's focus on psychological counseling services represents a distinctive competency in China's evolving wellness market. The outlook depends on successful execution across its diversified segments and effective monetization of its content ecosystem, particularly in navigating competitive pressures in China's media and education sectors.

Sources

Company filingsFinancial data provider

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