investorscraft@gmail.com

Intrinsic ValueLead Eastern Investment Co.,Ltd (000673.SZ)

Previous Close$0.25
Intrinsic Value
Upside potential
Previous Close
$0.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lead Eastern Investment Co., Ltd. operates as a diversified entertainment company within China's competitive media landscape, focusing on content creation and distribution across multiple platforms. The company's core revenue model centers on the investment, production, and distribution of television dramas, films, and variety shows, supplemented by income from theater operations, concerts, and advertising segments. This integrated approach allows it to monetize intellectual property across various stages of the entertainment value chain, from initial production to theatrical exhibition and subsequent broadcasting rights. Operating primarily in China with some international presence, the company has positioned itself to leverage the growing domestic consumption of media content. Its strategic initiatives include developing content for emerging platforms utilizing cloud computing, big data, and artificial intelligence technologies, indicating an adaptation to digital distribution trends. Within the fragmented Chinese entertainment sector, the company competes with both state-owned media enterprises and private production studios, requiring distinctive content and efficient operations to maintain relevance. Its multi-segment business structure provides some diversification but also exposes it to the cyclical nature of content production success and shifting audience preferences.

Revenue Profitability And Efficiency

For FY 2021, the company reported revenue of approximately 175 million CNY while recording a substantial net loss of 187 million CNY, indicating significant profitability challenges. The negative operating cash flow of 33.7 million CNY, coupled with capital expenditures of 1.5 million CNY, suggests operational inefficiencies and potential cash burn in its content production cycle. The diluted EPS of -0.24 CNY reflects the per-share impact of these losses on investors.

Earnings Power And Capital Efficiency

The company demonstrated weak earnings power during the period, with substantial losses outweighing its revenue generation. The negative operating cash flow indicates that core business operations were not self-sustaining, requiring external funding to maintain activities. The capital expenditure level relative to operating cash flow suggests constrained investment capacity for future growth initiatives.

Balance Sheet And Financial Health

The financial position appears strained with cash and equivalents of 31.7 million CNY significantly outweighed by total debt of 495 million CNY, indicating potential liquidity concerns. The high debt burden relative to the company's cash position and operating performance raises questions about financial flexibility and debt servicing capability in the current operational environment.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company maintained a dividend payment of 0.05 CNY per share, which may reflect strategic considerations rather than current earnings capacity. The negative growth indicators from both profitability and cash flow perspectives suggest the company faces significant headwinds in achieving sustainable expansion without substantial operational restructuring or improved content performance.

Valuation And Market Expectations

With a beta of 0.55, the stock demonstrates lower volatility than the broader market, potentially reflecting investor perception of limited growth prospects or trading liquidity. The market capitalization being reported as zero suggests either data limitations or extremely diminished market valuation relative to the company's operational scale and outstanding shares of approximately 791 million.

Strategic Advantages And Outlook

The company's diversified entertainment portfolio provides some risk mitigation across content formats, though execution challenges are evident. Strategic focus on emerging technologies like AI and big data for content development could position it for digital distribution trends, but current financial constraints may limit investment capacity. The outlook remains challenging given the substantial losses and debt burden, requiring successful content hits and operational efficiency improvements to achieve turnaround.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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