investorscraft@gmail.com

Intrinsic ValueJiangsu Phoenix Publishing & Media Corporation Limited (601928.SS)

Previous Close$10.09
Intrinsic Value
Upside potential
Previous Close
$10.09

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

Jiangsu Phoenix Publishing & Media operates as a comprehensive cultural enterprise primarily engaged in publishing and distributing educational materials, textbooks, and general books throughout China. The company maintains a diversified revenue model encompassing traditional publishing, digital content creation, educational software development, and cultural real estate operations. Its core publishing division covers an extensive range of categories including educational materials, children's books, fiction, non-fiction, and specialized academic publications. The company leverages multiple distribution channels including physical bookstore chains, e-commerce platforms, and direct sales networks to reach educational institutions and retail consumers. Beyond traditional publishing, Jiangsu Phoenix has strategically expanded into digital education solutions, mobile game development, film and television production, and IT services for government and enterprise clients. This diversification positions the company as an integrated cultural content provider rather than merely a traditional publisher. Its strong foothold in educational publishing, particularly textbooks and teaching materials for primary and secondary schools, provides a stable revenue base while digital initiatives offer growth potential in China's evolving media landscape.

Revenue Profitability And Efficiency

The company generated CNY 13.6 billion in revenue with net income of CNY 1.6 billion, demonstrating solid profitability in the publishing sector. Operating cash flow of CNY 1.84 billion significantly exceeded capital expenditures of CNY 246 million, indicating strong cash generation efficiency. The business maintains healthy operational margins despite competitive pressures in the publishing industry.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.63 and robust operating cash flow conversion, Jiangsu Phoenix demonstrates consistent earnings capability. The company's capital allocation appears disciplined, with modest capital expenditures relative to cash generation. This efficiency supports both operational investments and shareholder returns through dividends.

Balance Sheet And Financial Health

The balance sheet reflects financial strength with CNY 1.95 billion in cash against minimal total debt of CNY 253 million. This conservative leverage profile provides significant financial flexibility. The substantial cash position supports both ongoing operations and strategic initiatives in digital transformation and content development.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.50 per share. While traditional publishing faces structural challenges, diversification into digital education, gaming, and IT services represents growth vectors. The stable educational materials business provides a foundation for exploring new digital revenue streams.

Valuation And Market Expectations

Trading at a market capitalization of CNY 26.7 billion, the company's valuation reflects its position as a leading regional publisher with defensive characteristics. The low beta of 0.361 suggests investors view the stock as relatively stable, likely due to its educational publishing dominance and conservative financial profile.

Strategic Advantages And Outlook

Jiangsu Phoenix benefits from its entrenched position in educational publishing and extensive distribution network. The company's diversification into digital content and services positions it to navigate industry transformation. Strong financial health provides capacity to invest in content digitization and emerging media formats while maintaining dividend stability.

Sources

Company annual reportsShanghai Stock Exchange disclosuresFinancial statements

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