investorscraft@gmail.com

Intrinsic ValueChangjiang Publishing & Media Co.,Ltd (600757.SS)

Previous Close$9.20
Intrinsic Value
Upside potential
Previous Close
$9.20

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

Changjiang Publishing & Media operates as a comprehensive media publisher within China's state-influenced publishing sector, generating revenue through traditional print publishing, digital content distribution, and commercial printing services. The company maintains a diversified portfolio encompassing books, newspapers, and periodicals while expanding into digital publishing platforms to adapt to evolving consumer preferences. As a Wuhan-based enterprise, it leverages regional educational and cultural publishing mandates while competing in a fragmented market dominated by provincial publishers. Its market position reflects the characteristics of China's regulated media landscape, where regional presence and government relationships significantly influence operational scope and revenue stability. The company must balance traditional print revenue streams with digital transformation initiatives while navigating content regulations and educational market dynamics that define China's publishing industry.

Revenue Profitability And Efficiency

The company generated CNY 7.07 billion in revenue with net income of CNY 945 million, reflecting a robust 13.4% net margin. Operating cash flow of CNY 569 million supports operational sustainability, though capital expenditures of CNY 94 million indicate moderate reinvestment levels. The operation demonstrates efficient cost management within the traditional publishing framework while maintaining profitability amid industry digitalization pressures.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.78 reflects solid earnings generation relative to the share base. The company maintains strong cash conversion with operating cash flow covering capital expenditures sixfold. Moderate capital intensity suggests disciplined investment approach, focusing on maintaining profitability rather than aggressive expansion in a transitioning industry landscape.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with CNY 1.73 billion in cash against minimal debt of CNY 34.7 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffer and strategic flexibility. The negligible debt load eliminates financial risk concerns and positions the company favorably for potential industry consolidation opportunities.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a CNY 0.41 dividend per share, representing a 53% payout ratio from earnings. This policy indicates management's commitment to returning capital while maintaining retention for operational needs. The publishing industry faces structural challenges, suggesting growth may depend on digital adaptation and potential market consolidation rather than organic expansion.

Valuation And Market Expectations

With a market capitalization of CNY 10.5 billion, the company trades at approximately 11 times earnings and 1.5 times revenue. The low beta of 0.49 suggests the market perceives it as defensive, likely reflecting its stable cash flows and strong balance sheet. Valuation multiples appear reasonable for a traditional publisher navigating digital transformation.

Strategic Advantages And Outlook

Key advantages include regional market presence, educational publishing relationships, and a fortress balance sheet. The outlook depends on successful digital content monetization and adaptation to changing reading habits. Regulatory environment and educational policy changes remain significant factors influencing future performance in China's structured publishing market.

Sources

Company annual reportsShanghai Stock Exchange disclosuresFinancial 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