investorscraft@gmail.com

Intrinsic ValueGuangxi Radio and Television Information Network Corporation Limited (600936.SS)

Previous Close$4.22
Intrinsic Value
Upside potential
Previous Close
$4.22

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

Guangxi Radio and Television Information Network Corporation Limited operates as a regional state-owned broadcaster and telecommunications provider in Guangxi, China, focusing on radio and television network services. The company generates revenue through broadcasting and television transmission services, digital television subscriptions, private network business solutions, and information technology development. Its operations span traditional broadcasting infrastructure alongside emerging digital services including smart radio cloud platforms and big data analytics, positioning it at the intersection of media content delivery and telecommunications. As a government-backed entity, the company maintains a monopolistic position in regional broadcasting transmission while facing increasing competition from national streaming platforms and telecom operators. Its market position is characterized by its essential infrastructure role and ongoing digital transformation initiatives within China's state-directed media landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.36 billion for the period but experienced significant challenges with a net loss of CNY 882.9 million and negative diluted EPS of CNY 0.53. Operating cash flow remained positive at CNY 175.7 million, though capital expenditures of CNY 226.5 million exceeded operating cash generation, indicating substantial ongoing infrastructure investments amid financial strain.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained by the substantial net loss, reflecting potential structural challenges in the traditional broadcasting model. The negative earnings and significant capital expenditure requirements suggest poor capital efficiency, with the company likely prioritizing network upgrades and digital transformation over immediate profitability in a rapidly evolving media landscape.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of CNY 3.40 billion significantly exceeding cash and equivalents of CNY 161.7 million. This high debt burden, combined with substantial operating losses, indicates strained financial health and potential liquidity pressures, though its state-owned status may provide some financial support stability.

Growth Trends And Dividend Policy

The company suspended dividend payments with zero dividend per share, reflecting its financial difficulties and need to conserve capital. Growth trends appear challenged by the significant revenue-to-loss ratio, suggesting the traditional broadcasting model faces structural headwinds despite ongoing investments in digital transformation and new service offerings.

Valuation And Market Expectations

With a market capitalization of CNY 6.32 billion and negative earnings, the valuation reflects market skepticism about near-term profitability recovery. The beta of 0.743 indicates lower volatility than the broader market, potentially suggesting investors view the company as having some defensive characteristics despite its financial challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its regional monopoly in broadcasting infrastructure and government backing, providing some stability. However, the outlook remains challenging due to technological disruption, high debt levels, and the need to successfully transition from traditional broadcasting to competitive digital services in an evolving media environment.

Sources

Company financial reportsStock 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