investorscraft@gmail.com

Intrinsic ValueChina Television Media, Ltd. (600088.SS)

Previous Close$17.82
Intrinsic Value
Upside potential
Previous Close
$17.82

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

China Television Media, Ltd. operates as a vertically integrated media and entertainment company in China, with a core revenue model derived from content production, distribution, and advertising. The company is a significant player in the state-influenced media sector, producing and distributing a diverse portfolio including TV dramas, movies, and digital content. Its operations extend beyond traditional broadcasting into copyright management, technical services, and the unique operation of film and television tourist bases like the Wuxi and Nanhai bases, which provide additional revenue streams. As a subsidiary of CCTV Wuxi Taihu Film and Television City, it holds a privileged position with exclusive advertising agency rights for key CCTV channels, including CCTV-10 and CCTV-17. This affiliation provides a stable foundation and distinct market access within China's tightly regulated media landscape, differentiating it from purely independent production studios.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.14 billion for the period. Profitability was modest, with net income of CNY 43.8 million, translating to a net margin of approximately 3.9%. Operating cash flow of CNY 92.9 million was positive and significantly higher than net income, indicating reasonable cash conversion from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.11, reflecting the company's earnings power on a per-share basis. Capital expenditures of CNY -17.8 million were modest relative to its operating cash flow, suggesting the business is not highly capital intensive and can fund its investments internally without straining its financial resources.

Balance Sheet And Financial Health

The balance sheet appears strong, characterized by a substantial cash position of CNY 690.1 million and minimal total debt of CNY 91.5 million. This results in a significant net cash position, providing ample liquidity and a very low financial risk profile, which is a notable strength for the company.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of CNY 0.034 per share. The dividend, coupled with its strong cash position, suggests a shareholder-friendly policy, though specific historical growth rates for revenue or earnings are not provided in the data for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.13 billion, the stock trades at a high earnings multiple, reflecting market expectations for future growth or the value of its strategic assets and market position. A beta of 0.30 indicates the stock has historically been significantly less volatile than the broader market.

Strategic Advantages And Outlook

Key strategic advantages include its subsidiary relationship with a major CCTV entity, granting exclusive advertising rights and a stable operational base. The ownership of film and TV tourist attractions provides a unique, diversified revenue stream. The outlook is supported by its strong financial health and entrenched position within China's media ecosystem.

Sources

Company DescriptionProvided Financial Data

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