investorscraft@gmail.com

Intrinsic ValueAnhui Xinhua Media Co., Ltd. (601801.SS)

Previous Close$6.91
Intrinsic Value
Upside potential
Previous Close
$6.91

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

Anhui Xinhua Media operates as a comprehensive cultural enterprise within China's specialty retail sector, primarily focused on publishing, printing, and educational materials distribution. The company generates revenue through a diversified portfolio including textbook distribution, bookstore retail operations under the Xinhua brand, and value-added services spanning logistics, IT solutions, and financial leasing. Its core educational business encompasses developing multimedia educational products, digital education platforms, and educational informatization construction services. The company maintains strategic market positioning through its extensive retail network including Life Reading cultural complexes, Pro&Epi.logue leisure brands, and Book Park children's entertainment venues. As a subsidiary of Anhui Xinhua Distribution Group Holding, the company leverages its provincial stronghold while expanding into national reading promotion initiatives through its Reading Alliance membership system. This multifaceted approach positions the company at the intersection of traditional publishing and modern educational technology services.

Revenue Profitability And Efficiency

The company reported revenue of CNY 10.75 billion with net income of CNY 705 million, achieving a net profit margin of approximately 6.6%. Operating cash flow of CNY 1.19 billion significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 181 million represent a modest investment rate relative to operating cash generation, suggesting disciplined capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.36 reflects the company's earnings capacity relative to its substantial share count. The strong operating cash flow generation of CNY 1.19 billion demonstrates robust underlying business performance. The company maintains efficient working capital management, as evidenced by operating cash flow exceeding net income by approximately 69%.

Balance Sheet And Financial Health

The company maintains an exceptionally strong liquidity position with CNY 11.5 billion in cash and equivalents against total debt of CNY 2.6 billion, resulting in a net cash position. This conservative financial structure provides significant financial flexibility and resilience. The minimal leverage and substantial cash reserves indicate a low-risk financial profile.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.20, representing a payout ratio of approximately 56% based on diluted EPS. This dividend policy suggests management's commitment to returning capital to shareholders while maintaining sufficient retention for business development. The diversified business model provides multiple growth vectors across traditional and digital education segments.

Valuation And Market Expectations

With a market capitalization of CNY 13.08 billion, the company trades at approximately 18.6 times trailing earnings. The beta of 0.518 indicates lower volatility relative to the broader market, reflecting the defensive characteristics of its educational and publishing businesses. The valuation multiples suggest market expectations for stable, rather than aggressive, growth prospects.

Strategic Advantages And Outlook

The company benefits from its entrenched position in educational materials distribution and provincial market dominance. Its diversification into digital education and cultural complexes provides growth opportunities beyond traditional publishing. Strong financial health and cash generation capacity support strategic investments in educational technology and retail expansion while maintaining shareholder returns through consistent dividends.

Sources

Company financial reportsStock 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