investorscraft@gmail.com

Intrinsic ValueBeijing Zhidemai Technology Co., Ltd. (300785.SZ)

Previous Close$74.50
Intrinsic Value
Upside potential
Previous Close
$74.50

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 Zhidemai Technology operates as a prominent Chinese online content and information platform, primarily through its flagship website smzdm.com. The company has established a distinctive business model that seamlessly integrates shopping guidance, media content, practical tools, and community engagement to create a comprehensive consumer ecosystem. Its core revenue streams are derived from advertising and e-commerce marketing services, leveraging user-generated content and professional reviews to guide purchasing decisions across a wide spectrum of product categories. Operating within the competitive Communication Services sector, Zhidemai carves out a specialized niche by focusing on value-conscious consumers seeking authentic product recommendations and deals. The platform's strength lies in its community-driven approach, which fosters high user engagement and trust, creating a valuable channel for brands and merchants to reach a targeted audience. This positioning allows the company to benefit from China's expansive e-commerce market while maintaining a unique media and community identity that differentiates it from pure transactional platforms.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.52 billion, achieving a net income of CNY 75.24 million. This translates to a net profit margin of roughly 5.0%, indicating moderate profitability in a competitive online advertising and marketing landscape. The company generated CNY 117.04 million in operating cash flow, which comfortably covered its capital expenditures of CNY 93.68 million, demonstrating positive cash generation from its core operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.38, reflecting its earnings power on a per-share basis. The positive operating cash flow, which significantly exceeded net income, suggests healthy cash conversion and operational efficiency. The business model appears capable of generating sufficient cash to fund its ongoing capital investment needs while maintaining profitability.

Balance Sheet And Financial Health

Zhidemai maintains a robust balance sheet with a strong liquidity position, evidenced by cash and equivalents of CNY 657.86 million. Total debt is reported at CNY 132.27 million, resulting in a conservative net cash position. This low leverage provides significant financial flexibility and resilience against market fluctuations, underpinning a stable financial health profile.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend per share of CNY 0.15. This payout represents a dividend yield based on the current market capitalization, signaling a shareholder-friendly policy. Future growth is likely tied to the expansion of China's digital consumption and the company's ability to monetize its user community effectively.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.26 billion, the market assigns a significant multiple to the company's current earnings, reflecting expectations for future growth in the online content and e-commerce marketing space. A beta of 0.958 indicates that the stock's volatility is slightly lower than the broader market average, suggesting a perception of moderate risk relative to the market.

Strategic Advantages And Outlook

Zhidemai's strategic advantage is rooted in its integrated platform that combines content, community, and commerce, creating a trusted ecosystem for consumers. The outlook depends on its ability to sustain user engagement, navigate competitive pressures, and effectively monetize its traffic. Its strong balance sheet provides a solid foundation to invest in strategic initiatives and weather potential industry headwinds.

Sources

Company Public 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