investorscraft@gmail.com

Intrinsic ValuePerfect World Co., Ltd. (002624.SZ)

Previous Close$18.84
Intrinsic Value
Upside potential
Previous Close
$18.84

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

Perfect World Co., Ltd. operates as a diversified entertainment conglomerate with dual revenue streams from online gaming and film/television production. The company's gaming division focuses on developing, distributing, and operating online games across multiple platforms, while its entertainment segment produces approximately 600 television episodes annually alongside film production, cinema operations, and artist management services. This integrated approach allows Perfect World to leverage intellectual property across different media formats, creating synergistic opportunities between gaming content and visual storytelling. Operating in China's highly competitive entertainment sector, the company has established international reach by exporting its products to approximately 100 countries worldwide. Perfect World maintains its market position through continuous content creation and distribution capabilities, though it faces significant competition from both domestic giants and international entertainment companies. The company's longevity since its 1999 founding provides institutional knowledge in navigating China's evolving regulatory landscape for media and gaming content.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.57 billion for the period but experienced significant profitability challenges with a net loss of CNY 1.29 billion. This negative earnings performance translated to a diluted EPS of -0.68, indicating substantial pressure on bottom-line results. Operating cash flow remained positive at CNY 576.5 million, suggesting the core business maintains some cash-generating capability despite the reported net loss. The divergence between operating cash flow and net income warrants further investigation into non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

Perfect World's current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of CNY 576.5 million provides some mitigation, indicating that operational activities continue to generate cash despite accounting losses. Capital expenditures of CNY -352.9 million reflect ongoing investments in content development and infrastructure, though the return on these investments remains questionable given the current profitability challenges. The company's ability to convert revenue into sustainable earnings requires careful monitoring.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 3.12 billion, providing a substantial buffer against operational challenges. Total debt stands at CNY 635.8 million, resulting in a conservative debt-to-cash ratio that suggests financial flexibility. This strong cash position relative to debt obligations provides stability amid the current profitability pressures and supports continued investment in content development cycles characteristic of the entertainment industry.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.23 per share, indicating management's commitment to shareholder returns. The dividend payout during a loss-making period suggests confidence in future cash flow generation or utilization of accumulated reserves. Growth trends will depend on the company's ability to successfully launch new gaming titles and entertainment content that can reverse the current negative earnings trajectory while navigating competitive market dynamics.

Valuation And Market Expectations

With a market capitalization of approximately CNY 37 billion, the market appears to be pricing in recovery expectations beyond current financial results. The beta of 0.844 suggests moderate volatility relative to the broader market. Valuation metrics must be interpreted cautiously given the negative earnings, with investors likely focusing on the company's content pipeline, intellectual property portfolio, and potential for operational turnaround in future periods.

Strategic Advantages And Outlook

Perfect World's strategic advantages include its diversified entertainment portfolio, extensive content library, and international distribution network. The outlook hinges on successful execution of new game launches and television productions that can drive revenue growth while improving cost management. The company's strong balance sheet provides runway for strategic initiatives, though competitive intensity in both gaming and entertainment sectors requires continuous innovation and audience engagement to achieve sustainable profitability.

Sources

Company Financial ReportsBloomberg

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