investorscraft@gmail.com

Intrinsic ValueZhejiang Publishing & Media Co., Ltd. (601921.SS)

Previous Close$8.30
Intrinsic Value
Upside potential
Previous Close
$8.30

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

Zhejiang Publishing & Media Co., Ltd. is a prominent state-owned publishing enterprise operating within China's communication services sector. Its core revenue model is built on the creation, distribution, and printing of a diverse portfolio of content, including books, newspapers, electronic publications, and audio-visual products. As a subsidiary of the Zhejiang Publishing Group, the company benefits from a stable regional footprint and established relationships within the state-supported publishing industry. Its market position is that of a key regional player, leveraging its integrated operations from content creation to physical and digital distribution. The company navigates a market undergoing significant digital transformation, where traditional print media faces competition from online platforms. Its strategy involves leveraging its authoritative content and extensive distribution network to maintain relevance, while its status as a government-affiliated entity provides a degree of insulation from pure market competition and ensures a steady flow of educational and official publications.

Revenue Profitability And Efficiency

The company generated robust revenue of approximately CNY 11.2 billion for the period. Profitability was solid, with net income reaching CNY 1.08 billion, translating to a healthy net margin. Operating cash flow of CNY 663 million was positive, though it was significantly lower than net income, suggesting potential working capital investments or timing differences in its cash conversion cycle.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.49, reflecting the company's earnings power. Capital expenditures of CNY -207 million indicate a modest level of investment in maintaining or upgrading its printing and distribution assets. The disparity between strong net income and lower operating cash flow warrants further analysis into the efficiency of its working capital management.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of over CNY 6.0 billion and minimal total debt of just CNY 29.6 million. This results in a significant net cash position, indicating very low financial leverage and providing immense flexibility to withstand industry headwinds or pursue strategic initiatives without requiring external financing.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.40 per share. This payout represents a high portion of its earnings, signaling a commitment to returning capital. Future growth is likely tied to navigating the industry's digital shift and potentially expanding its content offerings, supported by its strong balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately CNY 18.6 billion, the market values the company at a P/E ratio derived from its current earnings. A beta of 0.52 indicates the stock is perceived as less volatile than the broader market, likely reflecting its stable, state-affiliated business model and consistent dividend yield, which may appeal to income-focused investors.

Strategic Advantages And Outlook

Key strategic advantages include its entrenched market position as a government subsidiary, a robust and debt-free balance sheet, and an integrated publishing and distribution model. The primary challenge is adapting its traditional business to the digital era. The outlook is stable, supported by its financial strength, but long-term success depends on effectively evolving its content strategy and distribution channels.

Sources

Company Annual ReportPublic financial disclosures

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