investorscraft@gmail.com

Intrinsic ValueChina South Publishing & Media Group Co., Ltd (601098.SS)

Previous Close$11.04
Intrinsic Value
Upside potential
Previous Close
$11.04

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 South Publishing & Media Group Co., Ltd. is a major integrated publishing conglomerate operating within China's state-influenced communication services sector. Its core revenue model is diversified across the entire publishing value chain, encompassing the creation, printing, and distribution of a wide array of content. This includes general and educational textbooks, magazines, newspapers, and digital products, supplemented by ancillary activities like stationery sales and exhibition organization. The company holds a strategically important position as a key provider of educational materials and cultural products, benefiting from its scale and established distribution networks. Its market strength is derived from its vertical integration and its role as a subsidiary of a larger provincial holding group, providing stability in a sector undergoing digital transformation. This operational structure allows it to capture value at multiple stages, from content creation to final retail, solidifying its standing in the regional market.

Revenue Profitability And Efficiency

The group generated robust revenue of CNY 13.3 billion for the period, demonstrating its significant scale. Profitability is solid, with net income reaching CNY 1.37 billion, translating to a healthy net margin. Strong operating cash flow of CNY 1.95 billion significantly exceeds capital expenditures, indicating highly efficient conversion of earnings into cash and supporting financial flexibility.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, with diluted EPS of CNY 0.76. Its capital efficiency is exceptional, as evidenced by minimal debt levels and a massive cash position that far outweighs its operational investment needs. This suggests a asset-light model for its core operations and highly effective working capital management.

Balance Sheet And Financial Health

Financial health is exceptionally strong, characterized by a fortress-like balance sheet. Cash and equivalents of CNY 12.5 billion provide immense liquidity, while total debt of just CNY 204.6 million is negligible. This results in a net cash position, indicating minimal financial risk and substantial capacity for strategic initiatives or shareholder returns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a substantial dividend per share of CNY 0.55. This represents a high payout ratio from its earnings, signaling a commitment to returning capital. The balance sheet strength provides ample room to sustain this policy while also funding any organic or inorganic growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.8 billion, the stock trades at a P/E multiple derived from its current earnings. A negative beta suggests a historical performance that is uncorrelated or inversely correlated with the broader market, which may appeal to investors seeking defensive characteristics within the publishing sector.

Strategic Advantages And Outlook

Key strategic advantages include its vertical integration, dominant regional market position, and role as a crucial educational content provider. The outlook is underpinned by a pristine balance sheet, which provides a significant buffer against market volatility and funds a transition towards digital education and media offerings, ensuring long-term relevance.

Sources

Company DescriptionProvided Financial 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