investorscraft@gmail.com

Intrinsic ValueWhole Easy Internet Technology Co., Ltd. (002464.SZ)

Previous Close$0.26
Intrinsic Value
Upside potential
Previous Close
$0.26

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

Whole Easy Internet Technology operates as a specialized Internet game brand company within China's dynamic gaming ecosystem. The company's core revenue model centers on operating a B2C game vertical e-commerce platform that facilitates transactions for genuine license codes and virtual game goods. This platform serves as a critical intermediary, enabling gamers to purchase authorization codes for legitimate software products, virtual items including coins and equipment, and prepaid gaming cards. Beyond its primary e-commerce function, the company diversifies its operations through PC Internet media resources, the App Cake application market, and specialized platforms like MobColor for advertising management and Vcolor for data analytics. Its Channel Media Network further extends its market reach by docking game releases across various entertainment formats including micro-movies, video content, and VR applications. This multi-platform approach positions Whole Easy at the intersection of gaming commerce and digital media distribution, leveraging China's substantial gaming market while navigating the competitive landscape of digital entertainment services. The company's evolution from its former identity as Kee Ever Bright Decorative Technology underscores its strategic pivot toward internet technology and gaming-focused vertical services.

Revenue Profitability And Efficiency

For FY 2021, the company reported revenue of CNY 233 million while achieving substantial net income of CNY 580 million, indicating exceptional profitability margins relative to its revenue base. The significant disparity between revenue and net income suggests potential non-operating income sources or accounting adjustments. Operating cash flow stood at CNY 134 million, comfortably covering minimal capital expenditures of approximately CNY 0.9 million, reflecting capital-light operations characteristic of digital platform businesses.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted EPS of CNY 1.11, significantly boosted by the substantial net income figure. The relationship between operating cash flow and capital expenditures indicates high capital efficiency, with minimal reinvestment requirements for maintaining operations. The platform-based business model appears to generate substantial returns on minimal physical asset investments, though the unusual profit-to-revenue ratio warrants careful analysis of income composition.

Balance Sheet And Financial Health

Whole Easy maintained a solid liquidity position with cash and equivalents of CNY 197 million against total debt of CNY 697 million as of December 2021. The debt level substantially exceeds cash reserves, indicating leverage that requires monitoring. The balance sheet structure reflects the company's transition from its previous industrial focus to its current internet technology orientation, with financial metrics suggesting ongoing balance sheet realignment.

Growth Trends And Dividend Policy

The company maintained a shareholder return policy with a dividend per share of CNY 0.279 for FY 2021. The dividend distribution occurred alongside the company's strategic repositioning within the internet gaming sector. Growth trends must be evaluated in context of the company's business model transformation and the competitive dynamics of China's gaming e-commerce landscape, where platform scalability and user acquisition are critical success factors.

Valuation And Market Expectations

With a reported market capitalization of zero, the valuation metrics appear incomplete or require verification from current market data. The beta of 0.41 suggests lower volatility relative to the broader market, potentially reflecting the company's niche positioning within the gaming e-commerce segment. Accurate valuation assessment would require updated market capitalization data and comparative analysis with similar platform-based gaming service providers.

Strategic Advantages And Outlook

Whole Easy's strategic position leverages China's massive gaming market through its specialized e-commerce platform and complementary media services. The company's multi-platform approach provides diversification benefits across gaming commerce, application distribution, and digital advertising. Future prospects will depend on effective execution in a highly competitive sector, user base expansion, and adaptation to regulatory developments affecting China's gaming industry. The company's transformation from decorative technology to internet gaming represents a significant strategic pivot requiring sustained operational focus.

Sources

Company description and financial data providedShenzhen Stock Exchange filingsFY 2021 financial statements

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