investorscraft@gmail.com

Intrinsic ValueWuhan DDMC Culture & Sports Co.,Ltd. (600136.SS)

Previous Close$1.72
Intrinsic Value
Upside potential
Previous Close
$1.72

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

Wuhan DDMC Culture & Sports Co., Ltd. is a diversified Chinese entertainment company operating at the intersection of content creation and live experiences. Its core revenue model is built on producing and distributing films, television series, and dramas, supplemented by artist brokerage services that leverage talent management. The company further monetizes its intellectual property through theatre management operations and comprehensive marketing services for film and television projects, creating a vertically integrated approach within the cultural sector. In a highly competitive and fragmented market, the company positions itself as a mid-tier player with a focus on regional and niche content, differentiating through its added sports and live event management capabilities acquired in its 2019 rebranding. This diversification aims to capture synergies between cultural content and physical entertainment venues, though it operates in a challenging regulatory and economic environment for Chinese media firms.

Revenue Profitability And Efficiency

The company reported revenue of CNY 429.1 million for the period, indicating modest operational scale. However, profitability remains a significant challenge, with a net loss of CNY -101.0 million and negative diluted EPS of -0.11. Operational efficiency is further questioned by negative operating cash flow of CNY -73.6 million, suggesting core business activities are not yet self-sustaining from a cash generation perspective.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss. The negative operating cash flow, which exceeded the net loss, indicates potential working capital challenges or timing differences in receivables. Capital expenditures of CNY -13.1 million were modest, reflecting a cautious approach to investment amidst financial difficulties.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 245.0 million, which provides some short-term liquidity. Total debt stands at CNY 201.8 million, resulting in a net cash position. This suggests the company is not highly leveraged, but the consistent cash burn from operations raises concerns about its medium-term financial health without a turnaround in profitability.

Growth Trends And Dividend Policy

Recent performance indicates contraction rather than growth, with the company reporting a net loss. The dividend policy is non-existent, with a dividend per share of zero, which is consistent with a company that is not generating profits and needs to preserve cash for operational sustainability and potential restructuring efforts.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.88 billion, the market is valuing the company at a significant premium to its current revenue, implying expectations of a future recovery or potential strategic value. The beta of 0.73 suggests the stock is perceived as less volatile than the broader market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model spanning content production, talent management, and venue operations. However, the outlook remains challenging due to persistent losses and negative cash flow. Success is contingent on improving content monetization, controlling costs, and potentially leveraging its sports division to create more stable revenue streams in the evolving Chinese entertainment landscape.

Sources

Company FilingsShanghai 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