investorscraft@gmail.com

Intrinsic ValueJiangsu Broadcasting Cable Information Network Corporation Limited (600959.SS)

Previous Close$4.36
Intrinsic Value
Upside potential
Previous Close
$4.36

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

Jiangsu Broadcasting Cable Information Network Corporation Limited is a state-influenced operator of integrated cable television and broadband networks within China's Jiangsu province. Its core revenue model is built on subscription fees from its cable TV user base, supplemented by income from digital TV value-added services and data broadband provision for residential and commercial customers. The company operates in the highly regulated Chinese communication services sector, specifically within broadcasting distribution, which is undergoing a significant transformation due to intense competition from internet-based streaming platforms. Its market position is that of a regional incumbent with a protected, yet increasingly challenged, monopoly over cable infrastructure. The company leverages its established physical network and government affiliations to maintain its subscriber base while attempting to diversify its service offerings to mitigate cord-cutting trends and remain relevant in a rapidly evolving digital media landscape.

Revenue Profitability And Efficiency

The company generated revenue of CNY 7.98 billion, achieving a net income margin of approximately 4.6%. Operating cash flow was a robust CNY 1.09 billion, indicating solid cash generation from its core subscription-based operations. However, capital expenditures of CNY -1.31 billion significantly exceeded operating cash flow, reflecting substantial ongoing investments in its network infrastructure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.07, demonstrating modest earnings power. The significant capital expenditure outlay, which is larger than operating cash flow, suggests a capital-intensive business model. This indicates that maintaining and upgrading its physical network assets requires continuous and substantial reinvestment, impacting free cash flow generation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 5.13 billion. Total debt is manageable at CNY 1.88 billion, resulting in a conservative net cash position. This robust balance sheet provides financial stability and flexibility to fund its capital-intensive network investments and navigate industry challenges.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, paying a dividend of CNY 0.022 per share. The core business faces headwinds from industry-wide cord-cutting, making top-line growth challenging. Future performance will likely depend on the success of its broadband and value-added services in offsetting declines in traditional TV subscriptions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.9 billion, the market assigns a low beta of 0.44, reflecting its perception as a defensive, utility-like investment. The valuation appears to factor in the stable, regulated nature of its cash flows alongside the significant challenges and capital demands inherent to its industry transformation.

Strategic Advantages And Outlook

Key strategic advantages include its entrenched regional market position, essential network infrastructure, and government affiliation. The primary outlook challenge is adapting its legacy business model to compete effectively with digital streaming services. Its success hinges on leveraging its broadband assets and transitioning into a integrated connectivity and content provider.

Sources

Company Financial ReportsPublic Market Data

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