investorscraft@gmail.com

Intrinsic Value37 Interactive Entertainment Network Technology Group Co., Ltd. (002555.SZ)

Previous Close$26.52
Intrinsic Value
Upside potential
Previous Close
$26.52

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

37 Interactive Entertainment operates as a prominent developer and publisher within China's competitive electronic gaming sector, specializing in mobile, browser, and HTML5 game formats. The company's core revenue model is built on in-game monetization strategies, including microtransactions and virtual item sales, which capitalize on user engagement across its diverse portfolio. This approach allows it to generate sustained income streams from a large player base, positioning it within the broader technology and digital entertainment landscape. As a Chinese entity founded in 1995, the group has established a significant domestic presence, navigating the specific regulatory and consumer dynamics of the Asian market. Its longevity suggests an ability to adapt to evolving industry trends, from early browser-based games to the current dominance of mobile gaming. The company's market position is that of an established, integrated operator, managing the entire value chain from development to publication, which provides control over product quality and user acquisition. This vertical integration is a key differentiator in a fragmented market, allowing for stronger brand development and operational synergies.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 17.44 billion, demonstrating its significant scale within the gaming industry. Profitability was strong, with net income reaching CNY 2.67 billion, translating to a healthy net margin. Operational efficiency is evidenced by substantial operating cash flow of CNY 3.00 billion, which comfortably exceeded capital expenditures, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's earnings power is solid, as reflected in a diluted EPS of CNY 1.21. Strong operating cash flow generation, which significantly outstripped capital investments of CNY 572 million, highlights excellent capital efficiency. This suggests the business model does not require heavy ongoing capital investment to maintain its revenue and profit streams, leaving ample cash for strategic initiatives or shareholder returns.

Balance Sheet And Financial Health

37 Interactive Entertainment maintains a conservative financial position with a cash reserve of CNY 5.06 billion. Total debt stands at a manageable CNY 2.66 billion, implying a comfortable liquidity cushion. The substantial cash balance relative to debt indicates a low-risk balance sheet, providing strategic flexibility and resilience against market downturns or for funding future growth opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, supported by its strong cash generation. It paid a dividend of CNY 0.84 per share, which represents a significant portion of its earnings. This shareholder-friendly policy, combined with a solid financial base, suggests a balanced approach to growth investment and direct returns, appealing to income-focused investors in the technology sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 50.35 billion, the market valuation reflects the company's established position and profitability. A beta of 0.974 indicates that the stock's volatility is nearly in line with the broader market. The valuation incorporates expectations for stable performance within the cyclical gaming industry, balancing growth potential against sector-specific risks.

Strategic Advantages And Outlook

The company's primary strategic advantages include its long-standing industry experience, integrated development and publishing capabilities, and a strong balance sheet. The outlook is contingent on its ability to continue developing hit games and successfully navigating the competitive and regulatory environment of the Chinese gaming market. Its financial strength provides a buffer to invest in new titles and adapt to technological shifts.

Sources

Company FilingsPublic Market 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