investorscraft@gmail.com

Intrinsic ValueTVZone Media Co., Ltd. (603721.SS)

Previous Close$20.64
Intrinsic Value
Upside potential
Previous Close
$20.64

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

TVZone Media Co., Ltd. operates as a specialized content producer and distributor within China's competitive broadcasting and digital media sector. The company's core revenue model is built on the production, distribution, and marketing of television dramas, films, and shows across traditional and digital platforms, including internet and mobile video. It generates income through content licensing, advertising sales integrated into its programming, and operations related to short video production and live broadcasting services. As a subsidiary of the state-affiliated Changsha Broadcast & Television Group, it holds a strategic regional position in Hunan province, a known media hub, but operates in a national market dominated by larger, diversified media conglomerates. Its market positioning is that of a niche player focusing on specific content creation rather than platform ownership, which subjects it to intense competition for audience attention and advertising revenue in a rapidly evolving digital landscape characterized by shifting consumer preferences and regulatory oversight.

Revenue Profitability And Efficiency

The company reported revenue of CNY 300.1 million for the period. However, it was not profitable, recording a net loss of CNY 17.0 million. Operating cash flow was positive at CNY 24.5 million, but this was more than offset by significant capital expenditures of CNY 42.7 million, indicating heavy investment in content production or technological infrastructure.

Earnings Power And Capital Efficiency

The diluted earnings per share of -CNY 0.13 reflects the company's current lack of earnings power. The negative net income, coupled with substantial capital expenditures, suggests challenges in achieving capital efficiency and generating an adequate return on invested capital in its content-driven business model.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 221.7 million, which provides a liquidity buffer. Total debt stands at CNY 186.1 million. The company's financial health appears manageable in the short term, but its loss-making operations could pressure its liquidity if sustained over a longer period.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its loss-making status and likely reflects a strategy to conserve cash for reinvestment into growth initiatives. The significant capital expenditure suggests an active investment in future content and capabilities, though current top-line growth and profitability trends are negative.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.88 billion, the market is valuing the company significantly above its annual revenue, implying expectations of future growth and a potential recovery to profitability. The beta of 1.077 indicates stock volatility that is slightly above the market average.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with a state-backed broadcasting group, which may provide operational stability and potential partnerships. The outlook is challenged by its current unprofitability and the highly competitive nature of the Chinese digital content market, requiring a successful execution of its content strategy to improve financial performance.

Sources

Company FilingsPublic Market 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