investorscraft@gmail.com

Intrinsic ValueNorthern United Publishing & Media (Group) Company Limited (601999.SS)

Previous Close$7.55
Intrinsic Value
Upside potential
Previous Close
$7.55

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

Northern United Publishing & Media operates as a comprehensive cultural media enterprise in China, specializing in the integrated value chain of content creation, publication, and distribution. Its core revenue model is derived from the sale of physical and digital media products, including books, periodicals, electronic publications, and audio-visual materials. The company functions within the state-influenced publishing sector, leveraging its subsidiary status under the Liaoning Publishing Group to secure regional market access and educational content mandates. Its market position is that of a established regional player, navigating the industry's transition from traditional print to digital formats while serving both consumer and institutional customers. The firm's operations are deeply embedded in the cultural fabric of Northeastern China, providing a stable, though potentially growth-constrained, foundation for its business amidst evolving consumer media consumption habits and government cultural policies.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.43 billion with a net income of CNY 102 million, resulting in a net profit margin of approximately 4.2%. This indicates modest profitability within the capital-intensive publishing industry. Operating cash flow of CNY 152 million was healthy and significantly covered capital expenditures, suggesting efficient conversion of earnings into cash from core operations.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.19, reflecting the company's earnings power on a per-share basis. The positive operating cash flow, which substantially exceeded capital expenditures, demonstrates solid capital efficiency and an ability to self-fund its operational needs and investments without relying heavily on external financing.

Balance Sheet And Financial Health

The balance sheet appears robust with a substantial cash position of CNY 1.34 billion against a relatively low total debt of CNY 133 million. This results in a strong net cash position, indicating very low financial leverage and significant liquidity to withstand industry headwinds or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.06 per share. The current payout appears sustainable given the strong cash position and positive cash flow, though the overall growth trajectory of the traditional publishing sector may present challenges for significant future dividend increases.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.05 billion, the stock trades at a P/E ratio near 40x based on the latest net income. This valuation suggests market expectations for stability or modest growth rather than rapid expansion, potentially reflecting the defensive nature of its regional publishing business.

Strategic Advantages And Outlook

The company's key strategic advantage is its entrenched regional presence and government-affiliated ownership, providing stable demand, particularly in educational publishing. The outlook is one of steady operation, supported by a strong balance sheet, though the long-term industry shift toward digital media remains a key challenge to navigate.

Sources

Company FilingsShanghai Stock Exchange

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