investorscraft@gmail.com

Intrinsic ValueShandong Publishing&Media Co.,Ltd (601019.SS)

Previous Close$9.19
Intrinsic Value
Upside potential
Previous Close
$9.19

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

Shandong Publishing & Media Co., Ltd. is a prominent regional publishing conglomerate operating within China's state-influenced communication services sector. Its core revenue model is anchored in the publication and distribution of educational materials, including textbooks and teaching aids, which provides a stable, policy-driven income stream. The company diversifies its offerings through general books, periodicals, and a growing portfolio of digital and electronic audio-visual products, catering to both educational and consumer markets. Beyond traditional publishing, it engages in material supply, foreign trade, cultural tourism, and IT services, creating a multifaceted ecosystem around content. Its market position is strengthened by its regional dominance in Shandong province and its integral role in the national education system, providing a defensive moat against pure-play competitors. This strategic focus on educational content, combined with its forays into digital transformation and ancillary services, positions it as a resilient player navigating the shift from print to digital media.

Revenue Profitability And Efficiency

The company generated revenue of CNY 11.7 billion with a net income of CNY 1.27 billion, demonstrating a robust net profit margin of approximately 10.8%. Operating cash flow was healthy at CNY 862 million, though it was significantly lower than net income, suggesting potential working capital movements or differences in cash collection timing within its operating cycle.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.61, reflecting solid earnings power. The company's capital expenditure of CNY -298 million indicates a net outflow for investments, which is modest relative to its operating cash flow, pointing to a capital-light business model that does not require intensive reinvestment to maintain operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of CNY 6.05 billion and minimal total debt of CNY 128 million. This results in a significant net cash position, indicating very low financial leverage and ample liquidity to fund operations, strategic initiatives, or shareholder returns without external financing.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, paying a dividend of CNY 0.31 per share. This payout, representing roughly 51% of its diluted EPS, indicates a commitment to returning capital to shareholders while retaining a portion of earnings for reinvestment and future growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.0 billion, the stock trades at a P/E ratio of around 13.4x based on diluted EPS. A beta of 0.42 suggests the market perceives it as a defensive, lower-volatility investment compared to the broader market, likely reflecting its stable educational publishing business.

Strategic Advantages And Outlook

The company's key strategic advantages include its entrenched position in the essential education sector, a fortress-like balance sheet, and a diversified business model. The outlook will depend on its ability to navigate digital transformation in publishing and effectively deploy its large cash reserves for value-accretive growth or higher shareholder returns.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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