investorscraft@gmail.com

Intrinsic ValueZhewen Interactive Group Co., Ltd. (600986.SS)

Previous Close$13.11
Intrinsic Value
Upside potential
Previous Close
$13.11

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

Zhewen Interactive Group operates as a comprehensive digital marketing services provider in China's competitive advertising industry. The company delivers integrated intelligence marketing solutions spanning smart digital marketing, mobile advertising, precision targeting, video marketing, and big data analytics. Its service portfolio caters to diverse sectors including network services, gaming, e-commerce, financial technology, and online platforms, with particular expertise serving tourism, automotive, and fast-moving consumer goods industries. As a Beijing-based marketing technology firm, Zhewen leverages data-driven insights to optimize client campaigns across multiple digital channels, positioning itself as a full-service partner rather than a specialized niche player. The company's market position reflects the evolving Chinese digital advertising landscape where integrated solutions combining data analytics with multi-channel execution are increasingly valued by brands seeking measurable ROI from their marketing investments.

Revenue Profitability And Efficiency

The company generated CNY 7.70 billion in revenue with net income of CNY 157.77 million, reflecting a net margin of approximately 2.0%. Operating cash flow was negative at CNY -22.31 million, indicating potential working capital challenges despite positive earnings. Capital expenditures of CNY -7.49 million suggest moderate investment in maintaining operational capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.11 demonstrates modest earnings power relative to the company's scale. The negative operating cash flow relative to positive net income suggests potential timing differences in receivables collection or other working capital movements. The digital marketing industry typically requires efficient capital deployment to maintain competitive technology and service offerings.

Balance Sheet And Financial Health

The company maintains CNY 597.35 million in cash against total debt of CNY 1.41 billion, indicating moderate leverage. The cash position provides some liquidity buffer, though the debt level warrants monitoring given the negative operating cash flow. The balance sheet structure appears typical for a growing marketing services firm operating in China's competitive digital landscape.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.05 per share, representing a payout from current earnings. The Chinese digital marketing market continues to evolve with shifting consumer behavior and platform dynamics, creating both opportunities and challenges for established players. Dividend payments suggest management's confidence in maintaining shareholder returns despite operational cash flow pressures.

Valuation And Market Expectations

With a market capitalization of CNY 12.83 billion, the company trades at approximately 1.7 times revenue and 81 times earnings, reflecting market expectations for future growth in China's digital advertising sector. The beta of 0.695 indicates lower volatility than the broader market, typical for established advertising firms with diversified client portfolios.

Strategic Advantages And Outlook

The company's comprehensive service offering across multiple digital channels provides competitive advantages in serving clients seeking integrated marketing solutions. However, negative operating cash flow requires attention to working capital management. The outlook depends on adapting to China's evolving digital landscape, including platform changes, data privacy regulations, and shifting advertiser preferences toward measurable ROI.

Sources

Company financial statementsStock 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