investorscraft@gmail.com

Intrinsic ValueCloud Live Technology Group Co.,Ltd. (002306.SZ)

Previous Close$2.11
Intrinsic Value
Upside potential
Previous Close
$2.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cloud Live Technology Group operates primarily within China's competitive catering industry, focusing on group meal planning and production services. The company has diversified its operations to include internet game promotion and operation, representing a strategic pivot from its original restaurant-focused business model. This dual approach positions the company at the intersection of consumer cyclical services, leveraging both traditional food service expertise and digital entertainment capabilities. As a Beijing-based entity founded in 1999, the company maintains established operational infrastructure while navigating the evolving demands of Chinese consumers. Its market position reflects the challenges of transitioning between business models in dynamic economic conditions, with the catering segment providing foundational revenue streams while digital initiatives represent growth potential. The company's historical rebranding from Beijing Xiangeqing in 2014 signifies its ongoing strategic evolution within China's competitive consumer services landscape.

Revenue Profitability And Efficiency

The company generated CNY 295.5 million in revenue during the reporting period while reporting a net loss of CNY 33.3 million. Despite the negative bottom line, the business maintained positive operating cash flow of CNY 25.2 million, indicating some operational efficiency in converting sales to cash. The negative EPS of -0.0397 reflects the challenging profitability environment, though the positive cash generation suggests management maintains certain operational controls despite the net loss position.

Earnings Power And Capital Efficiency

Current earnings power remains constrained as evidenced by the negative net income and diluted EPS. The company invested CNY 47.5 million in capital expenditures, significantly exceeding its operating cash flow, indicating substantial reinvestment requirements. This capital allocation pattern suggests the business is prioritizing growth initiatives or necessary infrastructure over immediate profitability, with the cash flow from operations covering approximately half of the capital investment needs.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash equivalents of CNY 9.8 million against total debt of CNY 29.9 million, creating a constrained financial position. The debt level represents a significant obligation relative to the company's cash reserves and market capitalization. This leverage position requires careful management, particularly given the current loss-making operational profile and the substantial capital expenditure commitments observed during the period.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining all capital for operational needs and potential growth initiatives. The current financial results suggest the business is in a transitional phase, with revenue generation not yet sufficient to support sustainable profitability. The significant capital expenditure relative to operating cash flow indicates an active investment strategy, though the negative earnings trend presents challenges for organic growth funding without external capital support.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.6 billion, the market appears to be assigning value beyond current financial metrics, potentially reflecting expectations for future business model execution or strategic initiatives. The beta of 0.338 indicates lower volatility relative to the broader market, suggesting investor perception of reduced systematic risk despite the company's current financial challenges and transitional business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence in China's catering sector combined with its digital entertainment diversification. The outlook remains challenging given the current loss position and balance sheet constraints. Success will depend on effective execution of the dual business model strategy, potentially leveraging cross-promotional opportunities between its catering and gaming operations while managing financial leverage and achieving sustainable profitability.

Sources

Company filingsFinancial data provider

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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