investorscraft@gmail.com

Intrinsic ValueSouthern Publishing and Media Co.,Ltd. (601900.SS)

Previous Close$15.10
Intrinsic Value
Upside potential
Previous Close
$15.10

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

Southern Publishing and Media Co., Ltd. is a major integrated publishing group in China, operating across a vertically aligned value chain. Its core revenue model is derived from the publishing and distribution of educational materials, including state-mandated primary and secondary school textbooks, which provides a stable and recurring income stream. The company also generates sales from general books, newspapers, electronic publications, and a significant material trading division that supplies paper and printing consumables. Operating in the communication services sector, the company holds a strong regional position within Guangdong province and benefits from its status as a government-supported entity in the educational publishing market. Its market position is reinforced by its integrated operations, which encompass content creation, printing, distribution, and retail, creating economies of scale and a defensive moat against competition. This diversification across publishing, media, and material supply segments mitigates risk and capitalizes on synergies within the traditional and evolving digital media landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 9.17 billion for the period. Profitability was solid, with net income reaching CNY 809.8 million, translating to a net margin of approximately 8.8%. Operating cash flow was strong at CNY 1.32 billion, significantly exceeding capital expenditures, indicating healthy cash generation from its core operations and efficient management of its publishing and distribution assets.

Earnings Power And Capital Efficiency

The firm demonstrated solid earnings power with diluted EPS of CNY 0.92. Capital efficiency is evident as operating cash flow of CNY 1.32 billion comfortably funded capital expenditures of CNY 687 million, resulting in substantial positive free cash flow. This strong conversion of earnings into cash underscores the capital-light nature of its core publishing and distribution operations.

Balance Sheet And Financial Health

The balance sheet is characterized by a very strong liquidity position, with cash and equivalents of CNY 3.68 billion significantly outweighing total debt of CNY 1.57 billion. This low leverage and substantial cash reserve provide a formidable financial cushion and indicate a very low risk of financial distress, supporting both ongoing operations and potential strategic initiatives.

Growth Trends And Dividend Policy

Historical performance suggests a stable, rather than high-growth, trajectory typical of a mature publishing house. The company maintains a shareholder-friendly dividend policy, distributing CNY 0.55 per share. This payout represents a healthy portion of earnings, reflecting a commitment to returning capital to investors while retaining sufficient funds for reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.56 billion, the market values the company at a P/E ratio of around 14.3 based on current earnings. A beta of 0.307 indicates the stock is perceived as significantly less volatile than the broader market, pricing in the stability of its educational publishing-focused revenue streams and defensive characteristics.

Strategic Advantages And Outlook

Key strategic advantages include its entrenched position in the stable educational textbook market, vertical integration, and government affiliations. The outlook is for steady performance, though the company faces the long-term industry challenge of digital disruption. Its strong balance sheet provides flexibility to navigate this transition and potentially pursue digital publishing opportunities.

Sources

Company DescriptionFinancial Data Provided

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