investorscraft@gmail.com

Intrinsic ValueHunan Tianrun Digital Entertainment &Cultural Media Co.,Ltd. (002113.SZ)

Previous Close$0.41
Intrinsic Value
Upside potential
Previous Close
$0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hunan Tianrun Digital Entertainment & Cultural Media Co., Ltd. operates primarily in China's digital entertainment sector, focusing on online mobile game publishing and promotion services. The company generates revenue through its diversified digital service portfolio, which includes Youyipay billing solutions for mobile content platforms covering video, social networking, music, and reading applications. Additionally, it provides precision marketing services targeting various industries such as finance, insurance, education, automobiles, and gaming, while maintaining a secondary revenue stream through property leasing operations. Despite its digital entertainment focus, the company maintains an unusual sector classification under Basic Materials/Agricultural Inputs, reflecting its historical roots dating back to 1989 when it was established as Hunan Tianrun Enterprises Holding Co. This legacy positioning creates a unique market identity distinct from pure-play digital entertainment competitors. The company's market position appears challenged, operating in the highly competitive Chinese mobile gaming and digital marketing landscape where scale and content IP ownership are critical success factors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 242 million for FY2022, but experienced significant financial distress with a net loss of CNY 230 million. This substantial loss, representing nearly the entire revenue figure, indicates severe operational challenges and cost structure issues. The negative operating cash flow of CNY 58 million further confirms fundamental profitability concerns, suggesting the business model may not be sustainable without substantial restructuring or additional funding.

Earnings Power And Capital Efficiency

Tianrun's earnings power appears severely compromised, with diluted EPS of -CNY 0.15 reflecting deep operational losses. The negative operating cash flow combined with minimal capital expenditures of CNY 6.9 million indicates constrained investment capacity. This financial profile suggests limited ability to fund growth initiatives or content development necessary to compete effectively in the dynamic digital entertainment market.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 97.6 million against total debt of CNY 11.2 million, providing some short-term liquidity buffer. However, the consecutive operating losses and negative cash flows raise concerns about long-term financial sustainability. The modest debt level relative to cash reserves offers temporary stability, but persistent losses may eventually erode the company's financial foundation.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth momentum, with the substantial net loss suggesting contraction rather than expansion. The minimal dividend payment of CNY 0.000919 per share appears symbolic rather than substantive, likely reflecting regulatory requirements rather than genuine shareholder return capacity. The company's financial trajectory suggests prioritization of survival over growth or shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 619 million, the market appears to be assigning some valuation premium beyond tangible financial metrics, potentially reflecting speculative expectations about turnaround potential or asset value. The beta of 1.15 indicates slightly higher volatility than the market average, consistent with companies facing significant operational challenges and uncertain prospects in competitive sectors.

Strategic Advantages And Outlook

The company's strategic position appears challenged by its small scale in a competitive industry and inconsistent financial performance. Its diversification into precision marketing and property leasing may provide some revenue stability but doesn't address core profitability issues. The outlook remains uncertain without clear evidence of operational turnaround or strategic repositioning that could restore sustainable profitability in the demanding digital entertainment landscape.

Sources

Company filingsFinancial database metrics

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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