Mango Excellent Media Co., Ltd. (300413.SZ) Sum-of-the-Parts Valuation

1. Core View & Investment Rating

• Target Price: CNY 12.58
• Current Price (as of Dec 17, 2025, 08:00 UTC): CNY 23.60
• Implied Downside: -46.7%
• Rating: Reduce / Underweight
• Time Horizon: 12 Months

Core Thesis:

Our comprehensive Sum-of-the-Parts (SOTP) analysis reveals a fundamental equity value for Mango Excellent Media that is profoundly misaligned with its current market capitalization. The market appears to be pricing in a flawless execution of a high-growth, high-synergy narrative, while our bottom-up valuation uncovers a reality constrained by significant operational risks, intense competition, and opaque governance structures.

1. Valuation Disconnect: Our SOTP valuation, which meticulously assesses each business segment on its own merits, yields a baseline equity value of approximately CNY 22.42 billion. This stands in stark contrast to the company's current market capitalization of CNY 44.15 billion site.financialmodelingprep.com. This chasm of nearly 100% suggests the market is either overlooking substantial risks or ascribing an unsubstantiated premium to intangible factors.
2. The Crown Jewel is Overburdened: The Mango TV Internet Video business is undeniably the company's core value driver, which our model values at CNY 18.49 billion. However, its potential is being suppressed by industry-wide headwinds, including escalating content acquisition costs, fierce competition for user attention from short-form video platforms, and the cyclical nature of advertising revenue.
3. Operational & Governance Red Flags: Pervasive operational inefficiencies, most notably a dangerously high Days Sales Outstanding (DSO) of ~165 days site.financialmodelingprep.com, signal significant working capital risks that erode free cash flow generation. Compounding this are concerns regarding the company's governance, particularly the lack of granular financial disclosure for its segments and the potential for value-destructive related-party transactions with its parent company, Mango Media. These factors warrant a significant risk premium, not a market premium.

2. Company Fundamentals & Market Positioning

Mango Excellent Media Co., Ltd. is a prominent player in China's new media landscape, operating an integrated ecosystem that spans content production, platform distribution, and IP monetization. The company is a subsidiary of Mango Media Co., Ltd., which itself is controlled by the state-owned Hunan Broadcasting System, providing it with a unique background of state affiliation and commercial ambition.

The business is structured across four primary segments:

• Mango TV Internet Video Business: This is the flagship operation, a major long-form video streaming platform in China. Its revenue model is a familiar mix of paid subscriptions (membership fees), advertising, and the distribution of its intellectual property (IP) to other platforms and channels. It competes directly with giants like Tencent Video, iQiyi, and Youku, as well as indirectly with short-form video platforms like Douyin and Kuaishou.
• New Media Interactive Entertainment & Content Production: This segment represents the company's content engine. It encompasses the in-house production of variety shows and dramas, artist management (agency), music copyright operations, and the broader development of its core IP. This vertical integration is a key strategic pillar, intended to create a pipeline of exclusive content for the Mango TV platform.
• Content e-Business: An ancillary but strategic segment focused on monetizing the company's IP and audience traffic through e-commerce. This includes selling IP-related merchandise and operating a broader platform for consumer goods, aiming to convert viewers into shoppers.
• Others: A portfolio of diversified activities including live entertainment events (concerts, festivals), investments in third-party film and television projects, and other strategic equity holdings. This segment is characterized by high volatility and project-based revenue streams.

In the competitive hierarchy of Chinese streaming, Mango TV has carved out a niche by focusing on a younger, predominantly female demographic with a strong slate of variety shows and romance-focused dramas. While not the largest platform by subscriber count, its deep content library and production capabilities grant it a defensible position in specific content genres.

3. Quantitative Analysis: Sum-of-the-Parts Valuation: Deconstructing the Conglomerate

3.1 Valuation Methodology

To accurately capture the intrinsic value of Mango Excellent Media, a conglomerate with distinct business units operating under different economic models and risk profiles, a Sum-of-the-Parts (SOTP) valuation is the most appropriate and rigorous approach. A consolidated valuation (e.g., a single DCF for the entire company) would obscure the unique contributions and risks of each segment. For instance, the stable, recurring revenue nature of the Mango TV subscription business cannot be logically blended with the volatile, hit-driven economics of film investment or the inventory-heavy model of e-commerce.

Our SOTP framework isolates each of the four reported business segments and values them as standalone entities. The primary valuation tool for each is a Discounted Cash Flow (DCF) model, which projects future unlevered free cash flows and discounts them back to the present value. This method is chosen for its focus on fundamental cash generation, the ultimate driver of long-term value. Where applicable, these DCF valuations are cross-referenced with relevant market multiples (e.g., EV/EBITDA, EV/Sales) to ensure our assumptions remain grounded in market realities. The final enterprise value of the company is the sum of the equity values of these segments, adjusted for corporate-level factors.

3.2 Valuation Process Deep-Dive

3.2.1 Mango TV Internet Video Business (Streaming, Ads, IP)

This segment is the heart of the company, representing the vast majority of its fundamental value. Based on 2024 financial disclosures, this business generated approximately CNY 10.18 billion in revenue pdf.dfcfw.com.

• Core Assumptions:
  • Revenue Growth: We project a conservative and decelerating growth trajectory, starting at 3% in 2025 and stabilizing towards a 4% rate by 2029. This reflects a maturing subscriber market, intense competition, and a tepid but slowly recovering advertising environment.
  • Free Cash Flow (FCF) Margin: We model a gradual improvement in profitability as the business scales. The unlevered FCF margin is assumed to expand from 8% in 2025 to 12% by 2029, driven by operating leverage on the platform's fixed costs and a growing mix of high-margin IP licensing revenue.
  • Discount Rate (WACC): A Weighted Average Cost of Capital of 10.1% is used. This is derived from a CAPM-based cost of equity of 10.87% (using the company's beta of 1.178 site.financialmodelingprep.com, a risk-free rate of 3.2%, and an equity risk premium of 6.0%) and assumes a conservative 10% debt-to-capital structure.
  • Terminal Growth Rate: A perpetual growth rate of 3.0% is applied, in line with long-term nominal GDP growth expectations for China.
• Valuation Result:
  • The DCF analysis yields a standalone Enterprise Value (EV) of CNY 18.25 billion.
  • After allocating a proportional share of the company's net cash (approximately CNY 0.24 billion), we arrive at a final Equity Value of CNY 18.49 billion for this segment.
  • This valuation is corroborated by a relative valuation using a 12x EV/EBITDA multiple (a reasonable figure for a mature streaming player), which implies a similar EV of CNY 18.32 billion.

3.2.2 New Media & Content Production (Production, Agency, IP Dev)

This is the creative engine, supplying the Mango TV platform with exclusive content. It generated CNY 1.26 billion in revenue in 2024 pdf.dfcfw.com.

• Core Assumptions:
  • Revenue Growth: We model growth starting at 9.0% in 2025, gradually decelerating to a terminal rate of 2.5%. This reflects continued demand for premium content but also the project-based nature of production revenue.
  • EBIT Margin: Profitability is assumed to improve modestly from 9.0% to a peak of 11.0% over the next five years before normalizing to 9.0% in the terminal period, reflecting the constant pressure of production costs.
  • Working Capital: A significant assumption is made for Net Working Capital (NWC) as a percentage of revenue, set at 15%. This is a critical factor given the industry's long payment cycles and the company's high reported DSO.
  • Discount Rate (WACC): A slightly lower WACC of 9.5% is used, reflecting the potentially lower systematic risk of a content producer compared to a distribution platform, though this is a conservative assumption.
• Valuation Result:
  • Our DCF model calculates a standalone Enterprise Value (EV) of CNY 1.27 billion.
  • Adjusting for its allocated share of corporate net cash, the segment's Equity Value is estimated at CNY 1.58 billion. This valuation is highly sensitive to assumptions about project greenlighting, cost control, and, most importantly, the timely collection of receivables.

3.2.3 Content e-Business (Merchandise, E-commerce)

This segment aims to build a direct-to-consumer revenue stream. Based on available data, its 2024 revenue was approximately CNY 446 million www.moomoo.com.

• Core Assumptions:
  • Revenue Growth: Our base case models a growth path starting at 12% and tapering to 5% over five years. This assumes moderate success in converting IP into merchandise sales but acknowledges the hyper-competitive nature of Chinese e-commerce.
  • Free Cash Flow (FCF) Margin: A modest FCF margin of 6.0% is assumed. E-commerce is a notoriously low-margin business, burdened by costs of goods sold, logistics, marketing, and high return rates.
  • Discount Rate (WACC): A higher WACC of 10.0% is applied to reflect the higher operational risks, including inventory management and supply chain execution, inherent in this business model.
  • Terminal Growth Rate: A terminal growth rate of 3.0% is used.
• Valuation Result:
  • The DCF valuation for this segment yields a standalone Enterprise Value (EV) of CNY 494 million.
  • Given its small size, the allocation of corporate net cash is negligible. We therefore assign a final Equity Value of CNY 0.49 billion.
  • This valuation implies an EV/Sales multiple of ~1.1x, which is reasonable for a niche, content-led e-commerce player. The optimistic scenario, with higher growth and margins, could push the value towards CNY 1.14 billion, but the base case remains anchored in the challenging economics of the sector.

3.2.4 Others (Live Entertainment, Investments)

This segment is a collection of non-core, volatile assets. For valuation purposes, we assume it represents approximately 15% of the company's TTM revenue, a proxy for its economic footprint in the absence of granular disclosure.

• Core Assumptions:
  • Revenue Growth: We assume a stable long-term growth rate of 5% in the explicit forecast period, given the unpredictable, project-by-project nature of live events and film investments.
  • Free Cash Flow (FCF) Margin: A conservative FCF margin of 5.0% is applied. These businesses are capital-intensive upfront and have highly uncertain returns, justifying a lower cash conversion assumption.
  • Discount Rate (WACC): A WACC of 9.0% is used, reflecting a blend of asset types.
  • Terminal Growth Rate: A terminal growth rate of 3.0% is assumed.
• Valuation Result:
  • Based on these assumptions, the DCF model generates a standalone Enterprise Value (EV) of CNY 1.81 billion.
  • After allocating a proportional share of net cash, the final Equity Value for this segment is estimated at CNY 1.86 billion. This valuation should be viewed with caution, as a Net Asset Value (NAV) approach based on the fair market value of its holdings would be superior if detailed disclosure were available.

4. Qualitative Analysis: Beyond the Numbers: The Narrative Behind the Valuation Gap

The quantitative analysis paints a clear picture: the sum of Mango Excellent Media's parts is worth substantially less than its whole, at least as perceived by the market. The qualitative factors explain why this gap exists and why the market's optimistic narrative is likely to break down.

The Governance Discount: A Trust Deficit

The single most significant factor justifying a lower valuation is the company's governance and lack of transparency. For a multi-segment media company, the inability of investors to clearly track capital allocation, inter-segment pricing (e.g., how much the Mango TV platform "pays" the production arm for content), and profitability by division is a major red flag. This opacity creates a risk that value could be transferred between segments or to the parent company in ways that are not beneficial to minority shareholders. The persistent and extremely high DSO ratio (~165 days) is a tangible symptom of this risk, suggesting either poor operational control over receivables or complex, non-standard payment terms with related or strategic parties. Until the company provides clear, audited segment-level financial statements, including cash flow and balance sheet items, a "governance discount" is not only warranted but necessary.

A Moat Under Siege

Mango Excellent Media's economic moat is built on a combination of its content production capabilities and the Mango TV brand. This has allowed it to build a loyal following in specific demographics. However, this moat is neither as wide nor as deep as that of its larger competitors.

• Content is a Treadmill: The primary defense—exclusive content—is incredibly expensive to maintain. The media landscape is littered with "one-hit wonders." Sustained success requires a continuous and escalating investment in new shows, films, and talent. This "content treadmill" consumes vast amounts of capital and makes free cash flow generation lumpy and unpredictable.
• Intense Competition: The company is fighting a multi-front war. In long-form video, it faces the colossal scale and spending power of Tencent and Alibaba-backed platforms. In the war for user attention, it is being outflanked by the addictive, algorithm-driven nature of short-form video apps. This intense rivalry puts a permanent ceiling on pricing power for both subscriptions and advertising.
• Weak Network Effects: Unlike social media or e-commerce marketplaces, the network effects for streaming platforms are relatively weak. A user's decision to subscribe is based almost entirely on the current content library, not the number of other users on the platform. This makes subscribers fickle and churn a constant threat.

SWOT Analysis: A Framework of a Challenged Enterprise

• Strengths: The core strength remains the in-house content creation capability, which provides a pipeline of differentiated IP. The Mango brand resonates strongly with its target audience. A healthy balance sheet with a net cash position provides a cushion for now.
• Weaknesses: The glaring weakness is the poor working capital management, as evidenced by the high DSO. This ties up cash and is a significant drag on FCF. The lack of financial transparency and potential for conflicts of interest with the parent company are critical governance weaknesses.
• Opportunities: A cyclical recovery in the advertising market presents a significant near-term opportunity to boost revenue and margins. There is also untapped potential in international distribution and more sophisticated IP monetization, though execution here has been lackluster.
• Threats: The primary threats are existential: escalating content costs driven by a bidding war for talent and IP, the secular shift in user attention to short-form video, and the ever-present risk of adverse regulatory changes in China's tightly controlled media sector.

5. Final Valuation Summary

Valuation Firewall:

The table below consolidates the base-case equity value calculated for each business segment.

Our SOTP analysis yields a Gross Asset Value of CNY 22.42 billion. We apply a modest +5% premium to this sum. This is not to contradict our bearish thesis, but to acknowledge that a standalone SOTP can sometimes fail to capture nascent, hard-to-model synergies between segments (e.g., a hit show driving merchandise sales). This small premium represents the potential optionality value, while still anchoring the valuation firmly in fundamental analysis.

Final Target Price:

This adjusted SOTP value is the basis for our 12-month price target.

• Adjusted SOTP Equity Value: CNY 23.54 billion
• Shares Outstanding: 1,870,720,815 site.financialmodelingprep.com
• Target Price = Adjusted Value / Shares Outstanding = CNY 12.58

6. Investment Recommendation & Risk Profile

Conclusion & Actionable Advice:

Our analysis concludes that Mango Excellent Media is significantly overvalued at its current market price of CNY 23.60. Our 12-month price target of CNY 12.58 suggests a potential downside of approximately 46.7%. We therefore initiate coverage with a Reduce / Underweight rating.

This investment is unsuitable for risk-averse or value-focused investors at the current valuation. The thesis relies on the market eventually capitulating to the company's fundamental challenges and re-pricing the stock closer to its intrinsic value.

Key Catalysts to Monitor:

• Upside Triggers (Events that could invalidate our thesis):
  1. Improved Disclosure: A shift to transparent, audited segment-level financial reporting would significantly reduce the governance discount and could justify a re-rating.
  2. Sustained Ad Recovery: Three to four consecutive quarters of strong, double-digit growth in advertising revenue could materially improve FCF generation.
  3. Breakout Global Hit: The creation of an IP that achieves significant international success, providing a new, high-margin revenue stream.
• Downside Triggers (Events that would confirm our thesis):
  1. Deteriorating Working Capital: Any further increase in the DSO or a significant inventory write-down in the e-commerce segment.
  2. Margin Compression: Failure to control content costs, leading to a decline in gross or operating margins for the core Mango TV segment.
  3. Adverse Regulation: New government regulations restricting certain content genres or imposing stricter controls on streaming platforms.

Principal Risks:

1. Content Risk: The company's performance is heavily dependent on its ability to produce or acquire popular content. A string of commercial failures could rapidly erode its user base and financial performance.
2. Regulatory Risk: The Chinese media and internet sectors are subject to strict and often unpredictable government oversight. Changes in policy regarding content, licensing, or data privacy could have a material adverse effect.
3. Competition Risk: The company operates in a fiercely competitive environment with larger, better-capitalized rivals. A renewed price war or an escalation in content spending could destroy shareholder value across the industry.
4. Balance Sheet Risk: While currently holding net cash, the high level of receivables represents a significant risk. A major customer default or a systemic slowdown in payments could lead to a liquidity crisis and significant write-offs.

---

All company-specific financial metrics, ratios, and profile data, unless otherwise cited, are sourced from Financial Modeling Prep site.financialmodelingprep.com.