investorscraft@gmail.com

Intrinsic ValueDuZhe Publish&Media Co.,Ltd (603999.SS)

Previous Close$7.77
Intrinsic Value
Upside potential
Previous Close
$7.77

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

DuZhe Publish&Media Co., Ltd. operates as a diversified publishing and media enterprise headquartered in Lanzhou, China, functioning as a subsidiary of Reader Publishing Group. The company's core revenue model encompasses traditional publishing operations including book, news, and audiovisual publishing, complemented by an extensive portfolio of ancillary services. These services include advertising design and distribution, electronic reading equipment sales, corporate image promotion activities, and creative conference services, creating multiple revenue streams beyond conventional publishing. Within China's state-influenced media sector, DuZhe maintains a regional market position, leveraging its parent company's established brand recognition while navigating the competitive landscape through service diversification and cultural product offerings that cater to both consumer and corporate clients across Northwestern China.

Revenue Profitability And Efficiency

The company generated CNY 966.5 million in revenue with net income of CNY 62.3 million, reflecting a net margin of approximately 6.4%. Operating cash flow of CNY 151.5 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures were minimal at CNY 6.4 million, suggesting asset-light operations with limited reinvestment requirements in the current operational model.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.11, demonstrating modest earnings power relative to the company's market capitalization. The substantial cash generation from operations relative to net income indicates efficient working capital management. The minimal capital expenditure requirements suggest the business model does not demand significant ongoing investment to maintain current operations, supporting stable cash flow generation.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with cash and equivalents of CNY 1.16 billion against minimal total debt of CNY 4.0 million. This results in a net cash position representing significant financial flexibility. The robust liquidity position provides substantial buffer against market volatility and supports potential strategic initiatives without requiring external financing.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.033 per share, representing a payout ratio of approximately 30% based on current EPS. The conservative dividend policy aligns with the company's stable but modest earnings profile. Growth trends appear measured within the evolving publishing industry, with diversification into adjacent services potentially supporting revenue stability amid industry transformation.

Valuation And Market Expectations

With a market capitalization of CNY 3.85 billion, the company trades at approximately 6.2 times revenue and 62 times earnings. The beta of 0.591 indicates lower volatility than the broader market, reflecting investor perception of defensive characteristics. The valuation multiples suggest market expectations for stable but limited growth prospects in the traditional publishing sector.

Strategic Advantages And Outlook

The company benefits from its established brand affiliation with Reader Publishing Group and diversified service offerings beyond core publishing. The exceptional balance sheet strength provides strategic optionality for potential investments or market expansion. However, the company faces challenges from digital disruption in traditional publishing and must navigate evolving consumer preferences while leveraging its strong financial position to adapt to industry changes.

Sources

Company financial reportsStock 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