investorscraft@gmail.com

Intrinsic ValueZhejiang Huazhi Digital Media Co., Ltd. (300426.SZ)

Previous Close$8.62
Intrinsic Value
Upside potential
Previous Close
$8.62

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

Zhejiang Huazhi Digital Media Co., Ltd. operates as a comprehensive entertainment content producer and distributor within China's competitive media landscape. The company's core revenue model centers on the investment, production, and distribution of television dramas and films, forming the foundation of its operations. Beyond this primary activity, it has diversified into a multi-faceted ecosystem that includes artist brokerage services, advertising production, and post-production capabilities. This integrated approach allows the company to capture value across the entire content creation chain, from development to final distribution. The firm further extends its reach through TV variety show production, movie theater investment and management, and overseas distribution of its content library. This diversification strategy aims to mitigate the inherent risks associated with single-project dependency in the volatile entertainment industry. Operating within the broader Communication Services sector, the company navigates a market characterized by evolving consumer preferences and regulatory oversight. Its position is that of a mid-sized player, leveraging its integrated model to compete for audience attention and advertising revenue in a landscape dominated by larger state-owned enterprises and tech-savvy streaming platforms.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 191.4 million, which was insufficient to achieve profitability, resulting in a net loss of CNY 27.8 million. The negative diluted EPS of CNY -0.0696 reflects this challenging operational period. However, a positive operating cash flow of CNY 38.1 million suggests that core business activities are generating cash, potentially indicating non-cash charges impacting the bottom line. Capital expenditures were minimal at CNY -0.2 million, pointing to a lean operational model with limited investment in fixed assets during this cycle.

Earnings Power And Capital Efficiency

The company's current earnings power is constrained, as evidenced by the net loss. The ability to convert revenue into profit is a key challenge, with the loss margin indicating operational inefficiencies or high fixed costs relative to sales. The generation of positive operating cash flow is a mitigating factor, suggesting that the business model can produce liquidity despite reported accounting losses. The minimal capital expenditures imply a focus on preserving capital rather than aggressive expansion, which may be a prudent strategy given the financial results.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 237.8 million, providing a liquidity buffer against the reported loss. Total debt stands at CNY 450.5 million, indicating a leveraged financial structure. The relationship between cash and debt will be a critical factor for assessing solvency and financial flexibility moving forward. The company's ability to service its debt obligations while funding operations will be a key area for monitoring, especially in the context of its current unprofitability.

Growth Trends And Dividend Policy

The financial results indicate a period of contraction or challenge rather than growth, with the company reporting a net loss. In line with this performance and common practice for companies not generating sustainable profits, the dividend per share is zero. There is no current return of capital to shareholders via dividends, which is consistent with the need to conserve cash to fund operations and navigate the present difficult phase. Future growth is contingent on a return to profitability.

Valuation And Market Expectations

The market capitalization is approximately CNY 4.87 billion. A beta of 0.616 suggests the stock has historically been less volatile than the broader market, which may reflect its small size and specific industry risks. The valuation appears to be factoring in elements beyond the current year's weak financials, possibly including the value of its content library, intellectual property, or future project pipeline. The disconnect between market cap and recent financial performance implies investor expectations for a recovery or realization of asset value.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model across the content value chain, from production to distribution and ancillary services. This diversification could provide stability if managed effectively. The outlook is cautious, hinging on the company's ability to leverage its assets to return to profitability. Success will depend on producing commercially successful content, managing costs, and effectively monetizing its diversified operations in a highly competitive and regulated Chinese media environment.

Sources

Company FilingsShenzhen Stock Exchange

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