investorscraft@gmail.com

Intrinsic ValueShanghai LongYun Cultural Creation & Technology Group Co., Ltd. (603729.SS)

Previous Close$17.85
Intrinsic Value
Upside potential
Previous Close
$17.85

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

Shanghai LongYun Cultural Creation & Technology Group operates as a specialized advertising and media services provider in China's competitive communication services sector. The company generates revenue through integrated advertising solutions encompassing market research, brand management, creative design, television commercial production, and comprehensive communication strategy execution. Operating in the fragmented Chinese advertising market, LongYun positions itself as a full-service agency capable of delivering end-to-end campaigns for clients across various industries. The company's business model relies on securing client contracts for creative development, media placement, and campaign management services, with revenue streams tied to project fees and media commissions. Despite operating in a crowded marketplace dominated by larger players, LongYun maintains its position through specialized service offerings and regional expertise, particularly in the Shanghai market where it has established relationships and local market knowledge.

Revenue Profitability And Efficiency

The company reported revenue of CNY 338.2 million with net income of CNY 8.3 million, indicating thin profit margins characteristic of the competitive advertising industry. The diluted EPS of CNY 0.09 reflects modest earnings generation relative to the company's operational scale. Negative operating cash flow of CNY -14.5 million suggests potential working capital challenges or timing differences in client payments versus vendor obligations.

Earnings Power And Capital Efficiency

LongYun demonstrates limited earnings power with net income representing approximately 2.5% of revenue, indicating significant operating cost pressures. The negative operating cash flow combined with minimal capital expenditures of CNY -0.2 million suggests the business operates with limited capital intensity but may face cash conversion cycle challenges in its project-based revenue model.

Balance Sheet And Financial Health

The balance sheet shows CNY 29.6 million in cash against total debt of CNY 119.1 million, indicating leveraged financial positioning. The debt-to-equity structure suggests reliance on borrowing to fund operations, while the cash position provides limited liquidity buffer for the company's debt obligations and operational needs in the competitive advertising market.

Growth Trends And Dividend Policy

The company maintains a minimal dividend policy with CNY 0.01 per share, indicating conservative capital return priorities. The modest scale of operations and thin profitability suggest growth challenges in the saturated advertising market, with future expansion likely dependent on market share gains or service diversification in China's evolving digital advertising landscape.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 1.58 billion, the market appears to assign a premium valuation multiple relative to current earnings performance. The beta of 0.839 suggests moderate sensitivity to market movements, potentially reflecting expectations for recovery in advertising spending or operational improvements despite current financial metrics.

Strategic Advantages And Outlook

The company's strategic position hinges on its integrated service offering and established presence in Shanghai's advertising market. However, operating in a highly competitive industry with thin margins and leveraged balance sheet presents significant challenges. The outlook depends on improving cash flow generation, managing debt levels, and potentially diversifying into higher-margin digital advertising services to enhance profitability.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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