investorscraft@gmail.com

Intrinsic ValueZhejiang Daily Digital Culture Group Co.,Ltd. (600633.SS)

Previous Close$15.47
Intrinsic Value
Upside potential
Previous Close
$15.47

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 Daily Digital Culture Group operates as a comprehensive internet digital cultural enterprise in China, strategically positioned at the intersection of media, technology, and entertainment. The company generates revenue through diversified digital offerings including digital entertainment platforms, big data services, digital sports content, and integrated media solutions. Operating within China's rapidly evolving digital ecosystem, the company leverages its heritage as a former state media group to maintain strong government relationships and regulatory compliance while transitioning toward commercial digital services. Its market position reflects a hybrid model combining traditional media influence with modern digital capabilities, targeting the growing Chinese digital consumption market. The company competes in multiple segments including online entertainment, data analytics, and digital content distribution, maintaining a unique position as a digitally-transformed state-affiliated media enterprise with commercial operations.

Revenue Profitability And Efficiency

The company generated CNY 3.10 billion in revenue with net income of CNY 511.5 million, demonstrating solid profitability with a net margin of approximately 16.5%. Operating cash flow of CNY 243.0 million indicates reasonable cash generation, though capital expenditures of CNY -202.6 million suggest ongoing investments in digital infrastructure and content development to support future growth initiatives.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.40 and substantial cash generation relative to net income, the company exhibits adequate earnings power. The negative capital expenditure figure indicates strategic reinvestment in digital assets and technology infrastructure, reflecting management's focus on maintaining competitive positioning in China's dynamic digital content market.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 1.39 billion in cash and equivalents against modest total debt of CNY 210.2 million, indicating a conservative capital structure. This low leverage ratio provides financial flexibility for strategic investments and operational stability in the competitive digital content industry.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 0.16, representing a 40% payout ratio based on EPS. This balanced approach combines income distribution with retained earnings for growth initiatives in digital entertainment and big data services, aligning with its transformation into a digital culture enterprise.

Valuation And Market Expectations

With a market capitalization of CNY 18.64 billion and trailing P/E ratio of approximately 36.4x, the market appears to price growth expectations in China's digital content sector. The beta of 0.901 suggests slightly less volatility than the broader market, reflecting the company's hybrid media-technology business model.

Strategic Advantages And Outlook

The company benefits from its transformed state-media heritage, providing regulatory advantages and established relationships in China's digital ecosystem. Its diversified approach across digital entertainment, big data, and sports content positions it to capitalize on China's growing digital consumption trends, though competition remains intense in these rapidly evolving sectors.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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