investorscraft@gmail.com

Intrinsic ValueXinhuanet Co., Ltd. (603888.SS)

Previous Close$25.00
Intrinsic Value
Upside potential
Previous Close
$25.00

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

Xinhuanet Co., Ltd. is a state-influenced digital news and information service provider operating as a key subsidiary of Xinhua News Agency. Its core revenue model is diversified, encompassing online advertising, information services, and technical solutions like website construction and big data analytics. The company operates a dominant news portal in China, publishing content through 31 local channels and multiple international language platforms including English, French, and Arabic, positioning it as a critical conduit for official narratives. This unique market position, deeply embedded within China's media infrastructure, provides a stable operational foundation and distinguishes it from purely commercial internet content peers. Its services extend to mobile internet and intelligent analysis, leveraging its vast content repository to serve both domestic and international audiences while adhering to its state-affiliated mandate.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.14 billion with a net income of CNY 233.9 million, indicating a net profit margin of approximately 10.9%. This demonstrates an ability to convert a significant portion of its top-line figure into bottom-line earnings. Operating cash flow was robust at CNY 461.1 million, significantly exceeding net income and highlighting strong cash generation from its core operations, which is a positive indicator of earnings quality and operational efficiency.

Earnings Power And Capital Efficiency

Xinhuanet exhibits solid earnings power, reflected in a diluted EPS of CNY 0.35. The substantial positive operating cash flow, which is nearly double the reported net income, suggests strong underlying profitability and effective management of working capital. Capital expenditures were a significant outflow of CNY -1.02 billion, indicating heavy investment, likely in technology and digital infrastructure to support its portal and big data services.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 2.36 billion and a minuscule total debt of just CNY 2.65 million. This results in a net cash position that vastly exceeds its market capitalization, indicating minimal financial risk and providing significant liquidity for strategic initiatives, acquisitions, or weathering economic downturns without leverage concerns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.10462. The strategic investments, as seen in the high capital expenditures, suggest a focus on future growth, potentially in big data and digital service expansion. The balance between rewarding shareholders and funding growth initiatives appears to be a key part of its financial strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.67 billion, the stock trades at a price-to-earnings multiple derived from its current earnings and share count. A beta of 0.912 suggests the stock has historically exhibited slightly less volatility than the broader market. The valuation reflects investor expectations for its stable, state-affiliated business model and its cash-rich balance sheet.

Strategic Advantages And Outlook

The company's primary strategic advantage is its affiliation with Xinhua News Agency, providing a unique and secure position within China's media landscape. Its vast cash reserves offer unparalleled financial flexibility to pursue technological advancements and new service offerings. The outlook is stable, supported by its essential role in information dissemination and its diversified service model beyond pure news publishing.

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