EN DE

DuZhe Publish&Media Co (603999) Fair Value & Analysis

Communication Services · CN · Market cap 3.2B CNY

DP DuZhe Publish&Media Co 603999 · SHG
Price¥5.52
Fair Value¥2.52
Upside-54.4%
Quality62/100
Watch DuZhe Publish&Media Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.1% net margin
Low debt · generates free cash flow
Trails peers (3/13)
Narrow moat 32/100
Evidence: High Range ¥2.04 – ¥3.15 Share as image

Fair value as of: Jul 12, 2026

From 24 valuation models · updated 29 days ago

Share price +8.2% over the past month.

A solid business, but screening 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (¥3.15). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

¥8.93 ¥4.21 Fair Value ¥2.52 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range ¥4.21 – ¥8.93 · fair‑value band ¥2.04 – ¥3.15 · the ¥5.52 price screens above the ¥2.52 fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

DuZhe Publish&Media Co (603999) currently trades at ¥5.52, while our model-based Fair Value estimate is ¥2.52, implying the stock looks roughly 54.4% overvalued today. The Quality Score stands at 62/100 (solid 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: high).

Over the trailing twelve months, DuZhe Publish&Media Co generated revenue of 852M CNY at a net margin of 10.1%. Revenue declined 25.2% year over year. It earns a return on equity of 4.2%. The balance sheet holds a net cash position of 750M CNY. Fundamentals as of Jul 12, 2026

Our scenario range runs from ¥2.04 (bear case) to ¥3.15 (bull case); at ¥5.52, 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 38% below its 52-week high and 4% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 9% fair-value upside, at -54%, 603999 screens richer 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 BearBaseBull Evidence
Highest evidence
Growth DCF ¥2.87 ¥3.39 ¥4.27 80
Residual Income ¥2.64 ¥2.59 ¥2.30 76
Rev-Margin DCF ¥2.20 ¥2.50 ¥2.89 74
All 24 models by family
DCF Models
FCF DCF ¥2.80 ¥3.34 ¥4.33 38
Owner Earnings ¥2.87 ¥3.44 ¥4.47 31
5Y Revenue Exit ¥2.20 ¥2.46 ¥2.85 39
5Y EBITDA Exit ¥2.35 ¥2.72 ¥3.21 41
5Y P/E Exit ¥3.15 ¥4.10 ¥5.25 38
10Y Revenue Exit ¥2.42 ¥2.65 ¥2.88 36
10Y EBITDA Exit ¥2.52 ¥2.80 ¥3.09 37
10Y P/E Exit ¥3.00 ¥3.66 ¥4.30 35
Earnings-Based
Graham-Dodd ¥1.01 ¥1.35 ¥1.56 54
EPV ¥1.79 ¥1.87 ¥1.94 59
Dividend Discount
Gordon GGM ¥0.2900 ¥0.3200 ¥0.3600 70
DDM Multi-Stage ¥0.2900 ¥0.3600 ¥0.4600 61
Multiples
P/E Multiple ¥2.45 ¥3.27 ¥4.08 63
P/S Multiple ¥1.89 ¥2.52 ¥3.15 58
P/B Multiple ¥1.89 ¥2.52 ¥3.15 55
EV/EBIT ¥2.02 ¥2.27 ¥2.52 53
EV/EBITDA ¥2.17 ¥2.47 ¥2.76 54
EV/Revenue ¥1.84 ¥2.09 ¥2.33 43
Asset-Based
NCAV (Graham) ¥1.79 ¥2.40 ¥3.59 50
Growth DCF
Growth DCF ¥2.87 ¥3.39 ¥4.27 80
Rev-Margin DCF ¥2.20 ¥2.50 ¥2.89 74
Economic Profit
Residual Income ¥2.64 ¥2.59 ¥2.30 76
ROIC Compounder ¥1.79 ¥1.87 ¥1.94 72
Growth Earnings
Growth-Adj P/E ¥1.73 ¥2.47 ¥3.21 68

Widest divergence: DCF Models (¥2.80) versus Dividend Discount (¥0.3200). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 852M CNY
Revenue growth (YoY) -25.2%
Net margin 10.1%
Return on equity 4.2%
Free cash flow 93.8M CNY FY2025
P/E ratio 36.9
More key figures
Operating margin 4.6%
EPS (TTM) ¥0.1500
EPS growth (YoY) +6.3%
Net cash 750M CNY FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 63 · Market factors (momentum, volatility) 33

Profitability 28
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 91
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 12
Distance to the 52-week high (market factor)
Net Issuance 72
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

DuZhe Publish&Media Co.,Ltd engages in the publication, distribution, and reading services. The company publishes newspapers, periodicals, books, textbooks, and supplementary materials.

Full company description

DuZhe Publish&Media Co.,Ltd engages in the publication, distribution, and reading services. The company publishes newspapers, periodicals, books, textbooks, and supplementary materials. It also provides audio-visual publishing, electronic digital products, news and book publishing, mobile subscription accounts, mobile apps, online radio audio content, and online reading and writing education. In addition, it offers online live streaming; operate an online store; organize offline events; and engages in advertising and cultural and creative product development. Further, the company is involved in the advertising business; production and distribution of animation; technology promotion and application services; retail; cultural creativity; and business services. The company was founded in 2009 and is headquartered in Lanzhou, China. DuZhe Publish&Media Co.,Ltd is a subsidiary of Reader Publishing Group Co., Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DuZhe Publish&Media Co reported revenue of ¥901M in FY2025 versus ¥1.2B in FY2021, a compound −7.3%/yr. Reported net income was ¥85.5M in FY2025, compounding +0.1%/yr from FY2021.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
901M CNY
Latest YoY
−6.7%
Avg. growth/yr (3Y)
−11.3%
Avg. growth/yr (5Y)
−3.6%
Avg. growth/yr (14Y)
+2.8%
Revenue −7.3%/yr
FY21 ¥1.2B
FY22 ¥1.3B
FY23 ¥1.3B
FY24 ¥967M
FY25 ¥901M
Net income +0.1%/yr
FY21 ¥85.1M
FY22 ¥85.9M
FY23 ¥98.2M
FY24 ¥62.3M
FY25 ¥85.5M

603999 screens 54% overvalued. Compare with The New York Times Company →

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). "DuZhe Publish&Media Co Fair Value". https://www.fairvalue-calculator.com/stock/603999

Peer Group

Publishing · 110 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 62 · Above median
Fair Value upside −54% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 1% · Below median
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 5% · Above median
Revenue growth -25% · Bottom 25%
Debt / equity 0.03× · Higher than median

Valuation Multiples vs Publishing median · lower = cheaper

P/E (TTM) 36.9× · Pricier than 75% of peers
P/B 1.54× · Pricier than median
P/S (TTM) 3.74× · Pricier than 75% of peers
P/FCF 5.0× · Pricier than median
EV/EBITDA 50.6× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 39
FUTURE 0 · sector 0
PAST 17 · sector 21
HEALTH 98 · sector 99
DIVIDEND 0 · sector 57

VALUE 0: the price sits above our fair-value range.

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 Publishing stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Compare DuZhe Publish&Media Co 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 DuZhe Publish&Media Co (603999) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of ¥2.52 versus a price of ¥5.52, about −54% (overvalued).
What is the fair value of 603999?
Our model-based fair value for DuZhe Publish&Media Co is ¥2.52 (as of Jul 12, 2026), built from audited fundamentals. The current price is ¥5.52.
What is the quality score of 603999?
DuZhe Publish&Media Co has a Quality Score of 62/100. 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 DuZhe Publish&Media Co (603999)?
DuZhe Publish&Media Co reported trailing-twelve-month revenue of about 852M CNY (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 603999?
The net profit margin of DuZhe Publish&Media Co is about 10.1%, meaning it keeps roughly 10.1% of revenue as net income. 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 DuZhe Publish&Media Co 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.