EN DE

Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. (600831) Fair Value & Analysis

Communication Services · CN · Market cap 2.4B CNY

SB Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. 600831 · SHG
Price¥3.40
Fair Value¥2.31
Upside-32.1%
Quality35/100
Watch Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -151.4% net margin
High debt · generates free cash flow
Trails peers (4/12)
Narrow moat 9/100
Evidence: Medium Range ¥0.4620 – ¥2.31 Share as image

Fair value as of: Aug 9, 2026

From 11 valuation models · updated 2 days ago

Fair value updated Aug 9, 2026, revised from ¥2.39 to ¥2.31 (−3.3%) since Jul 11, 2026. Share price +8.6% over the past month.

Below-average quality, and screening another 32% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥2.31). The favourable scenario is already priced in.
  • Weak quality (35/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (¥0.4620 to ¥2.31). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥7.22 ¥1.83 Fair Value ¥2.31 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 9, 2026.

How to read this chart

60‑month range ¥1.83 – ¥7.22 · fair‑value band ¥0.4620 – ¥2.31 · the ¥3.40 price screens above the ¥2.31 fair value. Dashed = 300-day average. As of Aug 9, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. (600831) currently trades at ¥3.40, while our model-based Fair Value estimate is ¥2.31, implying the stock looks roughly 32.1% overvalued today. The Quality Score stands at 35/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Trailing-twelve-month revenue stands at 1.0B CNY. Revenue declined 24.8% year over year. Net debt stands at 2.7B CNY. Fundamentals as of Aug 9, 2026

Our scenario range runs from ¥0.4620 (bear case) to ¥2.31 (bull case); at ¥3.40, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -52% fair-value upside, at -32%, 600831 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ¥0.7300 ¥4.08 ¥9.44 80
Rev-Margin DCF ¥0.0500 ¥2.28 ¥5.46 74
Gordon GGM ¥2.72 ¥5.42 ¥8.21 70
All 11 models by family
DCF Models
FCF DCF ¥0.8500 ¥3.49 ¥10.19 38
5Y Revenue Exit ¥0.0500 ¥2.34 ¥5.69 39
5Y EBITDA Exit ¥0.3000 41
10Y Revenue Exit ¥0.2000 ¥2.58 ¥6.30 36
10Y EBITDA Exit ¥0.3800 ¥1.78 37
Dividend Discount
Gordon GGM ¥2.72 ¥5.42 ¥8.21 70
DDM Multi-Stage ¥2.72 ¥4.68 ¥5.72 61
Multiples
EV/Revenue ¥0.6200 ¥1.59 43
Asset-Based
NCAV (Graham) ¥0.3800 ¥0.5100 ¥0.7600 50
Growth DCF
Growth DCF ¥0.7300 ¥4.08 ¥9.44 80
Rev-Margin DCF ¥0.0500 ¥2.28 ¥5.46 74

Widest divergence: Dividend Discount (¥4.68) versus Asset-Based (¥0.5100). Highest evidence: Growth DCF (80).

Notify me when 600831 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.0B CNY
Revenue growth (YoY) -24.8%
Net margin -151%
Return on equity -138%
Free cash flow 178M CNY FY2025
Operating margin -44.6%
More key figures
EPS (TTM) ¥-2.16
EPS growth (YoY) -36.1%
Net debt 2.7B CNY FY2025

Figures from reported company fundamentals · as of Aug 9, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 35/100

Of which business quality 35 · Market factors (momentum, volatility) 31

Profitability 0
Margins and returns on capital today
Quality Growth 7
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 2
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 84
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. engages in planning, shooting, production, and distribution of radio and television programs in China. It is also involved in cable and wireless digital tv operation, TV shopping, mobile TV, film and television drama investment, and advertising management.

Full company description

Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. engages in planning, shooting, production, and distribution of radio and television programs in China. It is also involved in cable and wireless digital tv operation, TV shopping, mobile TV, film and television drama investment, and advertising management. Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. was founded in 1992 and is based in Xi'an, the People's Republic of China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. reported revenue of ¥1.1B in FY2025 versus ¥3.0B in FY2021, a compound −22.2%/yr. Reported net income was −¥1.5B in FY2025.

Growth Quality 15/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.1B CNY
Latest YoY
−28.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−28.4%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−16.8%
Avg. growth/yr (35Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.3%
Revenue −22.2%/yr
FY21 ¥3.0B
FY22 ¥3.0B
FY23 ¥2.3B
FY24 ¥1.5B
FY25 ¥1.1B
Net income
FY21 ¥63.9M
FY22 ¥9.9M
FY23 −¥626M
FY24 −¥1.1B
FY25 −¥1.5B

600831 screens 32% overvalued. Compare with Netflix, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/600831

Peer Group

Entertainment · 265 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 35 · Bottom 25%
Fair Value upside −32% · Below median
Return on assets -8% · Bottom 25%
Net margin (TTM) -151% · Bottom 25%
Operating margin (TTM) -50% · Bottom 25%
Revenue growth -25% · Bottom 25%
Debt / equity 3.95× · Higher than 75% of peers

Valuation Multiples vs Entertainment median · lower = cheaper

P/B 0.64× · Cheaper than median
P/S (TTM) 0.34× · Cheaper than median
P/FCF 2.0× · Cheaper than median
PEG 1.02× · Cheaper than median

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 9, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.77 C$2.96 -56%
The Walt Disney Company DIS $96.30 $89.55 -7%
Warner Bros. Discovery, Inc WBD $26.87 $9.13 -66%
Live Nation Entertainment, Inc LYV $178.44 $46.89 -74%
Universal Music Group UMG €18.91 €14.78 -22%
TKO Group TKO $184.40 $22.16 -88%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 60.49 MXN +10%
Beijing Enlight Media Co 300251 ¥11.77 ¥10.97 -7%
PT MNC Digital Entertainment Tbk, MSIN 456.00 IDR 221.09 IDR -52%
Prime Focus Limited PFOCUS ₹298.25 ₹63.45 -79%

Compare Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. (600831) overvalued or undervalued?
As of Aug 9, 2026, our model estimates a fair value of ¥2.31 versus a price of ¥3.40, about −32% (overvalued).
What is the fair value of 600831?
Our model-based fair value for Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. is ¥2.31 (as of Aug 9, 2026), built from audited fundamentals. The current price is ¥3.40.
What is the quality score of 600831?
Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. has a Quality Score of 35/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. (600831)?
Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. reported trailing-twelve-month revenue of about 1.0B CNY (latest available figure, as of Aug 9, 2026).
What is the net profit margin of 600831?
The net profit margin of Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. is about -151.4%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shaanxi Broadcast & TV Network Intermediary(Group)Co.,Ltd. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.