investorscraft@gmail.com

Intrinsic ValueShanghai Oriental Pearl Group Co., Ltd. (600637.SS)

Previous Close$11.36
Intrinsic Value
Upside potential
Previous Close
$11.36

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

Shanghai Oriental Pearl Group Co., Ltd. operates as a diversified media and entertainment conglomerate in China, leveraging an omni-channel video integration and distribution platform as its core infrastructure. The company generates revenue through a multifaceted approach including television shopping services, cultural and entertainment-themed tourism experiences, television drama production, and the distribution of various entertainment products such as games. This diversified model allows it to monetize content across multiple platforms and consumer touchpoints, creating a synergistic ecosystem. Operating within the competitive Internet Content & Information sector, the company holds a strategic position in the Shanghai market, utilizing its established brand and integrated platform to capture value from China's growing digital media and consumption trends. Its operations span content creation, distribution, and direct-to-consumer retail, positioning it as a unique hybrid player at the intersection of media, e-commerce, and tourism.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 7.70 billion, demonstrating significant scale in its operations. Net income reached CNY 668.7 million, translating to a healthy net profit margin of approximately 8.7%. This indicates effective cost management relative to its top-line performance, supporting overall operational efficiency within its diversified business model.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.20, reflecting the company's earnings power distributed across its share base. Operating cash flow was a strong CNY 1.00 billion, significantly exceeding net income and indicating high-quality, cash-generative earnings. Capital expenditures were substantial at negative CNY 1.94 billion, suggesting significant investment in its platform and content assets.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 2.47 billion. Total debt is reported at CNY 1.77 billion, resulting in a conservative net cash position. This strong financial health provides flexibility for strategic investments and operational stability, with a low debt burden relative to its cash reserves.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.18 per share. This payout represents a substantial portion of its earnings, indicating a commitment to returning capital to shareholders while maintaining a payout ratio that suggests a balance between rewarding investors and retaining earnings for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 29.28 billion, the market values the company at a significant multiple relative to its earnings. A beta of 0.507 indicates lower volatility compared to the broader market, suggesting investors perceive it as a relatively stable investment within the communication services sector, potentially pricing in its diversified and cash-generative business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated omni-channel platform, combining content, distribution, and direct retail. This unique positioning allows it to capture value across the media consumption chain. Its strong balance sheet and cash generation provide a solid foundation for navigating industry shifts and pursuing selective growth opportunities in China's evolving digital landscape.

Sources

Company financial reportsStock exchange disclosures

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