investorscraft@gmail.com

Intrinsic ValueQingdao Citymedia Co,. Ltd. (600229.SS)

Previous Close$6.75
Intrinsic Value
Upside potential
Previous Close
$6.75

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

Qingdao Citymedia operates as a regional publishing and media company in China, generating revenue through the publication and distribution of books, periodicals, journals, and electronic audio-visual content. The company has diversified beyond traditional print media into media development, film and television production, and education/training services, creating multiple revenue streams. Operating primarily in the Shandong province with headquarters in Qingdao, the company leverages its established regional presence and government affiliations in China's regulated media landscape. While facing industry-wide challenges from digital disruption, Qingdao Citymedia maintains its position through local market expertise and diversified media operations, though it operates at a smaller scale compared to national Chinese media conglomerates.

Revenue Profitability And Efficiency

The company generated CNY 2.43 billion in revenue with net income of CNY 84.9 million, reflecting a net margin of approximately 3.5%. Operating cash flow of CNY 120.1 million significantly exceeded capital expenditures of CNY 10 million, indicating efficient cash generation from core operations. The modest profitability suggests competitive pressures in the publishing industry, though positive operating cash flow demonstrates operational sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.13 reflects moderate earnings power relative to the company's scale. The substantial cash position of CNY 1.25 billion compared to minimal capital expenditures suggests underutilized capital, potentially indicating conservative management or limited growth investment opportunities. The company's capital efficiency appears constrained by industry dynamics and its regional focus.

Balance Sheet And Financial Health

The balance sheet demonstrates exceptional financial health with CNY 1.25 billion in cash and equivalents against minimal total debt of CNY 12.8 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The strong cash position relative to operations suggests capacity for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.07 per share despite modest earnings. The dividend payout represents approximately 54% of diluted EPS, indicating commitment to returning capital to shareholders. Growth trends appear challenged given the company's regional focus and industry headwinds from digital media transformation.

Valuation And Market Expectations

With a market capitalization of CNY 4.41 billion, the company trades at approximately 1.8 times revenue and 52 times earnings, reflecting premium valuation multiples relative to profitability. The beta of 0.602 indicates lower volatility than the broader market, suggesting investor perception of defensive characteristics despite industry challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its established regional presence, diversified media operations, and exceptionally strong balance sheet. However, the outlook is constrained by industry-wide digital disruption and limited scale. The substantial cash reserves provide optionality for strategic initiatives, though execution remains critical for future growth in a challenging media environment.

Sources

Company financial statementsStock exchange disclosuresCompany description 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