investorscraft@gmail.com

Intrinsic ValueKaiser (China) Culture Co., Ltd. (002425.SZ)

Previous Close$3.94
Intrinsic Value
Upside potential
Previous Close
$3.94

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

Kaiser (China) Culture Co., Ltd. operates as a diversified internet entertainment enterprise focused on intellectual property (IP) commercialization across multiple media formats. The company's core revenue model centers on developing, acquiring, and monetizing IP through mobile game development and distribution, film and television production, and animation. This integrated approach allows Kaiser to leverage its creative assets across different entertainment verticals, aiming to maximize the lifespan and profitability of its intellectual properties within China's competitive digital content landscape. The company positions itself at the intersection of technology and culture, targeting the growing domestic demand for original entertainment. Its strategy involves building a portfolio of proprietary IPs that can be adapted into games, films, and other media formats, creating multiple revenue streams from single creative properties. This model requires significant upfront investment in content creation but offers potential for scalable returns if specific IPs achieve commercial success. Operating in the highly fragmented Chinese internet entertainment sector, Kaiser competes with both large technology conglomerates and specialized studios, navigating evolving regulatory frameworks and shifting consumer preferences.

Revenue Profitability And Efficiency

The company reported revenue of CNY 454 million for the period, but this was overshadowed by a substantial net loss of CNY 527.7 million, indicating significant profitability challenges. Operating cash flow was negative at CNY 7.5 million, while capital expenditures of CNY 54.9 million suggest ongoing investment activities despite the financial strain. The negative EPS of CNY -0.56 reflects the per-share impact of these losses on shareholders.

Earnings Power And Capital Efficiency

Kaiser's current earnings power appears constrained, with the substantial net loss demonstrating difficulties in converting revenue into sustainable profits. The negative operating cash flow further indicates challenges in generating cash from core operations. Capital efficiency metrics would likely show poor returns given the significant losses relative to the company's market capitalization and invested capital, suggesting the current business model may not be effectively monetizing its assets.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 175.2 million against total debt of CNY 97.3 million, providing some liquidity buffer. However, the consecutive negative cash flows from operations and investing activities raise concerns about the company's ability to maintain financial stability without additional funding. The net loss position further pressures the equity base and overall financial health.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting significant losses. The dividend per share of CNY 0 reflects the company's inability to distribute earnings to shareholders, which is consistent with its loss-making position. The focus appears to be on sustaining operations rather than returning capital to investors during this challenging period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.9 billion, the market appears to be valuing the company based on its intellectual property portfolio and future potential rather than current financial performance. The beta of 0.553 suggests lower volatility compared to the broader market, possibly indicating investor perception of the company having some defensive characteristics or limited growth expectations in the near term.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integrated IP operation model, which allows for cross-media monetization opportunities. However, the outlook remains challenging given the current financial performance and competitive industry dynamics. Success will depend on the company's ability to develop commercially successful IPs that can generate sustainable revenue streams while managing costs effectively to achieve profitability in a rapidly evolving regulatory environment.

Sources

Company filingsMarket data

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