investorscraft@gmail.com

Intrinsic ValueDr. Peng Telecom & Media Group Co., Ltd. (600804.SS)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Dr. Peng Telecom & Media Group operates as a specialized telecommunications and media provider in China, focusing on integrated cloud network solutions and digital services. Its core revenue model is built on providing big data cloud network services, broadband subscriptions for residential and business customers, and internet value-added services through its Damai OTT platform. The company serves key sectors including government administration, healthcare, and education with multi-cloud networking and management solutions, leveraging its extensive fiber optic cable infrastructure. With a footprint across 210 cities in China and North America, it maintains a significant user base of approximately 14 million residential and 500,000 business clients. Its market position is that of a niche player offering tailored connectivity and cloud-based solutions, differentiating itself from larger state-owned telecom giants through specialized service offerings and its role as a virtual network operator for China Mobile.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.88 billion for the period but experienced significant challenges with a net loss of nearly CNY 885 million. Operating cash flow was negative at CNY -117 million, indicating operational inefficiencies and potential liquidity strain. Capital expenditures were modest at CNY -54.8 million, reflecting constrained investment capacity amid financial difficulties.

Earnings Power And Capital Efficiency

Dr. Peng's earnings power is severely impaired, with a diluted EPS of -CNY 0.53 highlighting substantial unprofitability. Negative operating cash flow further underscores weak capital efficiency and an inability to generate cash from core operations. The company's capital allocation is likely focused on sustaining essential services rather than growth-oriented investments.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of CNY 79.9 million against total debt of CNY 353.3 million, indicating a leveraged position and potential solvency concerns. The high debt relative to cash reserves suggests financial stress and limited flexibility to meet obligations or fund operations without external support.

Growth Trends And Dividend Policy

Current trends reflect operational and financial distress rather than growth, with no dividend payments indicated. The company's focus is likely on stabilizing its core services and managing its substantial losses, with growth initiatives constrained by negative cash flow and high debt levels.

Valuation And Market Expectations

With a market capitalization of approximately CNY 232 million, the market appears to discount the company's prospects significantly, reflecting concerns over its profitability and financial health. The low beta of 0.595 suggests relative insulation from market volatility but may also indicate limited investor interest or confidence in a turnaround.

Strategic Advantages And Outlook

Dr. Peng's strategic advantages include its established user base and specialized service offerings in cloud networking and OTT media. However, the outlook is challenging due to persistent losses and high debt, requiring significant operational improvements or strategic restructuring to achieve sustainability and regain investor confidence.

Sources

Company DescriptionFinancial Data Provided

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