investorscraft@gmail.com

Intrinsic ValueChina Science Publishing & Media Ltd. (601858.SS)

Previous Close$21.03
Intrinsic Value
Upside potential
Previous Close
$21.03

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 Science Publishing & Media Ltd. operates as a specialized publisher and digital knowledge service provider within China's academic and educational sectors. Its core revenue model is built on the publication and distribution of scientific books and journals, supplemented by a growing portfolio of high-margin digital services. These services include the Science Library disciplinary knowledge bank, cloud platforms for digital education (CourseGate), and specialized medical big-data resources, creating a diversified income stream from both traditional print and modern digital subscriptions. The company holds a strong market position as a state-affiliated publisher, providing it with privileged access to content from the Chinese Academy of Sciences and other prestigious institutions. This establishes it as a key conduit for the dissemination of scientific and technical knowledge in China, serving universities, research institutes, and professional communities. Its strategic pivot towards digitalization, exemplified by the SciEngine platform for journal publishing services, positions it to capitalize on the long-term industry shift from print to online, data-driven knowledge solutions, securing its relevance in an evolving market.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of approximately CNY 2.96 billion, demonstrating its scale within the publishing sector. Profitability is solid, with net income reaching CNY 433 million, translating to a healthy net margin. Operating cash flow of CNY 357 million significantly exceeds capital expenditures, indicating strong conversion of earnings into cash and efficient core operations.

Earnings Power And Capital Efficiency

The firm exhibits considerable earnings power, generating substantial operating cash flow that comfortably funds its investment needs. With modest capital expenditures of just CNY 46.5 million relative to its cash generation, the business is inherently capital-light, allowing it to allocate significant resources toward strategic digital initiatives and shareholder returns without heavy reinvestment requirements.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash reserve of over CNY 1.64 billion and a negligible total debt of approximately CNY 34 million. This results in a net cash position that provides immense financial flexibility and a very low risk profile, insulating the company from market volatility and enabling strategic agility.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's strategic focus on expanding its digital service offerings represents a clear path for future expansion. It maintains a shareholder-friendly policy, evidenced by a dividend per share of CNY 0.274, indicating a commitment to returning capital alongside its growth investments.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 16.7 billion, the market assigns a significant premium to this state-backed academic publisher. A beta of 1.51 suggests the stock is perceived by the market as more volatile than the broader market, potentially pricing in expectations for growth tied to its digital transformation and sector-specific dynamics.

Strategic Advantages And Outlook

The company's primary strategic advantages are its entrenched position as a leading scientific publisher in China and its ongoing digital transformation. Its outlook is tied to successfully monetizing its digital platforms and cloud services, leveraging its strong content library and institutional relationships to drive long-term, higher-margin growth beyond its traditional print business.

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