investorscraft@gmail.com

Intrinsic ValueEGLS Co.,Ltd. (002619.SZ)

Previous Close$0.56
Intrinsic Value
Upside potential
Previous Close
$0.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EGLS Co., Ltd. operates as a specialized developer and operator within China's competitive wireless online gaming sector, focusing primarily on mobile game development, operation, and distribution. The company's core revenue model is centered on generating income through in-game purchases, advertising, and the licensing of its proprietary game engines. This positions it within the broader electronic gaming and multimedia industry, which is characterized by rapid technological evolution and intense competition for user engagement. EGLS's strategic focus on mobile platforms aligns with the dominant consumption patterns in its primary market, China, where smartphone penetration drives the gaming ecosystem. The company's market position is that of a niche player, having undergone a significant transformation from its previous incarnation as a pipe manufacturer, indicating a strategic pivot to capitalize on the growth potential of the digital entertainment space. Navigating the highly saturated mobile gaming landscape requires continuous innovation and effective user acquisition strategies to achieve sustainable market share against larger, more established competitors.

Revenue Profitability And Efficiency

For the fiscal year 2020, the company reported revenue of approximately CNY 182 million. However, this was overshadowed by a substantial net loss of nearly CNY 1.25 billion, indicating severe profitability challenges. Operational efficiency was also under pressure, as evidenced by negative operating cash flow of approximately CNY 295 million, suggesting that core business activities were not generating sufficient cash to sustain operations during this period.

Earnings Power And Capital Efficiency

The company's earnings power was significantly impaired, with a diluted earnings per share of -CNY 0.68. Capital expenditures were relatively minimal at approximately CNY 6.5 million, which may indicate a constrained investment strategy or a focus on leveraging existing assets rather than significant new capital projects. The negative cash flow from operations further underscores the challenges in converting business activities into positive earnings and returns.

Balance Sheet And Financial Health

EGLS maintained a debt-free balance sheet with total debt reported as zero, which is a positive indicator of financial flexibility. The company held a substantial cash and equivalents balance of approximately CNY 522 million, providing a crucial liquidity buffer against ongoing operational losses. This cash position is a key asset for funding future development efforts or weathering the current period of financial distress.

Growth Trends And Dividend Policy

The financial results for FY2020 reflect a period of contraction and significant financial loss rather than growth. Despite the net loss, the company paid a dividend of CNY 0.20 per share. This distribution during a period of substantial negative income presents a notable divergence from typical corporate payout policies and may warrant further scrutiny regarding its sustainability and the rationale behind it.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is inconsistent with a publicly traded entity and suggests a potential data anomaly. The beta of 0.58 indicates that the stock has historically been less volatile than the broader market. The market's expectations are likely tempered by the company's recent financial performance and its ongoing strategic repositioning within the volatile gaming industry.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its focused pivot to the mobile gaming sector and its debt-free financial structure. The outlook is contingent upon its ability to successfully develop and monetize new game titles to reverse the significant losses reported in FY2020. The substantial cash reserve provides a runway for this turnaround effort, but success is dependent on capturing user interest in an intensely competitive market dominated by larger players.

Sources

Publicly disclosed annual financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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