investorscraft@gmail.com

Intrinsic ValueDalian Morningstar Network Technology Co.,Ltd. (002447.SZ)

Previous Close$0.19
Intrinsic Value
Upside potential
Previous Close
$0.19

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

Dalian Morningstar Network Technology operates within China's competitive electronic gaming and multimedia sector, focusing primarily on mobile games development and e-sports operations. The company generates revenue through game publishing, in-app purchases, and e-sports event organization, positioning itself in the rapidly expanding digital entertainment market. Following a strategic rebranding from its previous sea cucumber business in 2018, the company has attempted to establish a foothold in the technology-driven gaming industry, though it faces intense competition from established domestic and international gaming giants. Its market position remains challenging as it navigates China's strict regulatory environment for gaming content and seeks to differentiate its offerings in a saturated marketplace. The company's transition from traditional seafood operations to digital entertainment represents a significant strategic pivot, requiring substantial investment in technical capabilities and intellectual property development to compete effectively.

Revenue Profitability And Efficiency

The company reported revenue of approximately 153 million CNY for FY2021, but demonstrated significant operational challenges with a substantial net loss of 90 million CNY. Operating cash flow was negative at approximately 517,000 CNY, indicating difficulties in converting revenue into cash. The combination of negative earnings and cash flow suggests inefficiencies in the company's core operations and potential challenges in its gaming business model execution within the competitive market environment.

Earnings Power And Capital Efficiency

Dalian Morningstar's earnings power appears constrained, with diluted EPS of -0.0633 reflecting the company's inability to generate positive returns for shareholders. Capital expenditures of approximately 323,000 CNY were modest relative to the operating scale, potentially indicating limited investment in growth initiatives. The negative operating cash flow relative to capital expenditures raises questions about the efficiency of deployed capital and the sustainability of the company's current operational approach.

Balance Sheet And Financial Health

The company maintained a cash position of approximately 4 million CNY against total debt of about 7.1 million CNY, indicating a leveraged balance sheet with limited liquidity buffers. The debt-to-cash ratio suggests potential liquidity constraints, particularly given the negative cash flow from operations. This financial structure may limit the company's ability to fund future growth initiatives or weather prolonged operational challenges in the competitive gaming sector.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of 0.11 CNY per share, which appears inconsistent with its current profitability challenges. This dividend policy during a period of financial stress may reflect strategic considerations or commitments to shareholders. The company's transition from its previous business model suggests it is in a rebuilding phase, though current financial metrics do not indicate positive growth momentum in its new gaming-focused operations.

Valuation And Market Expectations

With a beta of 1.08, the stock demonstrates slightly higher volatility than the broader market, reflecting investor perception of elevated risk in the company's business model transition and current financial performance. The market capitalization data provided appears incomplete or potentially reflective of a micro-cap status, suggesting limited market confidence in the company's current strategic direction and execution capabilities in the competitive gaming landscape.

Strategic Advantages And Outlook

The company's strategic pivot to gaming represents an attempt to capitalize on China's growing digital entertainment market, though execution challenges are evident in current financial results. Its outlook appears constrained by intense competition, regulatory pressures, and the need to establish compelling intellectual property. Success will depend on the company's ability to develop hit gaming titles, effectively monetize its e-sports operations, and achieve operational scale in a market dominated by well-established competitors with significantly greater resources.

Sources

Company financial statementsStock exchange disclosures

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