investorscraft@gmail.com

Intrinsic ValueChina Film Co.,Ltd. (600977.SS)

Previous Close$17.79
Intrinsic Value
Upside potential
Previous Close
$17.79

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

China Film Co., Ltd. operates as a comprehensive entertainment conglomerate within China's film and television industry, serving as a vertically integrated player across the entire content value chain. The company generates revenue through film production, distribution, and exhibition, complemented by television drama operations, equipment leasing, and technical services. As a subsidiary of the state-owned China Film Group Corporation, it holds a privileged position in film importation and distribution, particularly for foreign films entering the Chinese market. The company's extensive theater management operations and lottery ticket sales provide additional revenue diversification. Its market position is strengthened by government relationships and regulatory advantages in content approval and distribution channels, though it faces increasing competition from private streaming platforms and independent producers. The integrated business model allows for revenue capture at multiple touchpoints from content creation to audience monetization.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.57 billion with net income of CNY 140 million, indicating modest profitability margins in a competitive entertainment market. Operating cash flow of CNY 732 million significantly exceeded net income, suggesting healthy cash conversion from operations. The relatively low net income margin reflects the capital-intensive nature of film production and exhibition operations, with profitability dependent on box office performance and content success rates.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.075 demonstrates moderate earnings generation relative to the substantial market capitalization. The positive operating cash flow of CNY 732 million against capital expenditures of CNY 154 million indicates the company generates sufficient internal cash to fund investments. The cash-heavy business model requires significant working capital for film production and distribution advances, impacting short-term capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 7.86 billion in cash and equivalents against total debt of CNY 1.63 billion, indicating robust financial flexibility. The low debt-to-cash ratio suggests conservative financial management and capacity to withstand industry volatility. The substantial cash reserves provide strategic advantages for content acquisition and theater expansion opportunities during market downturns.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.011 per share, representing a conservative payout ratio that prioritizes reinvestment in content and exhibition infrastructure. Growth prospects are tied to China's entertainment consumption recovery and box office performance, which remains sensitive to economic conditions and consumer discretionary spending. The integrated model provides multiple growth vectors including theater expansion, content production scaling, and ancillary service development.

Valuation And Market Expectations

With a market capitalization of CNY 39.54 billion, the company trades at approximately 8.6 times revenue, reflecting market expectations for recovery in China's entertainment sector. The beta of 0.688 indicates lower volatility than the broader market, suggesting investors view the stock as relatively defensive within the entertainment sector. Valuation metrics incorporate both the company's strategic position and near-term industry headwinds.

Strategic Advantages And Outlook

The company's primary advantages include its state-affiliated status, which provides regulatory benefits and preferential access to film import quotas. The vertically integrated model creates multiple revenue streams and risk diversification across content production, distribution, and exhibition. Outlook depends on China's box office recovery, content pipeline success, and competitive positioning against streaming platforms and private entertainment companies.

Sources

Company financial reportsStock exchange disclosuresIndustry analysis reports

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