investorscraft@gmail.com

Intrinsic ValueMeisheng Cultural & Creative Corp., Ltd. (002699.SZ)

Previous Close$0.41
Intrinsic Value
Upside potential
Previous Close
$0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Meisheng Cultural & Creative Corp. operates within China's dynamic consumer cyclical sector, specifically focusing on the cultural and creative industries. The company's core revenue model is built on the design, development, and commercialization of intellectual property (IP) derivatives, spanning animation, games, film, and television content. This positions it at the intersection of entertainment and merchandise, leveraging popular media to create tangible products and services for consumers. Its operations include comprehensive content production and distribution capabilities, supplemented by a light gaming service platform, creating multiple revenue streams from both digital and physical cultural products. Within China's rapidly evolving cultural landscape, Meisheng navigates a competitive market by capitalizing on domestic IP creation trends. The company's strategic focus on developing its own IP portfolio, rather than solely licensing, aims to build long-term value and brand recognition. Its headquarters in Hangzhou, a major tech and creative hub, provides access to talent and partnerships. The firm's challenge lies in consistently creating commercially successful IP in a market with shifting consumer preferences and regulatory considerations, balancing creative development with financial sustainability.

Revenue Profitability And Efficiency

For FY 2023, Meisheng Cultural & Creative reported revenue of approximately CNY 981 million. However, the company's profitability was challenged, resulting in a net loss of nearly CNY 111 million and a diluted EPS of -CNY 0.12. A positive aspect was the generation of over CNY 90 million in operating cash flow, which suggests that core operational activities remained cash-generative despite the reported bottom-line loss. The disparity between the net loss and positive operating cash flow indicates significant non-cash charges impacting profitability.

Earnings Power And Capital Efficiency

The company's earnings power was negative for the period, as reflected in the net loss. Capital expenditure was approximately CNY 30.8 million, which, when compared to the operating cash flow, indicates that the company was able to fund its investments internally. The ability to generate positive cash flow from operations provides a crucial buffer, allowing for continued investment in IP development and content creation even during a period of reported losses, which is common in content-heavy business models.

Balance Sheet And Financial Health

Meisheng maintains a solid liquidity position with cash and equivalents of roughly CNY 320 million. Total debt stood at approximately CNY 229 million, resulting in a net cash position. This strong balance sheet provides financial flexibility and a cushion to weather periods of operational losses. The company's financial health appears stable in the short term, supported by ample cash reserves relative to its debt obligations, which is critical for funding the long development cycles inherent in the creative industry.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY 2023, which is consistent with its current loss-making status and strategic focus on reinvesting capital into growth initiatives. The top-line revenue figure provides a base, but the negative net income highlights the challenges in translating sales into profitability. Future growth is contingent on the successful monetization of its IP portfolio and content library, moving towards a sustainable and profitable expansion trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 373 million, the market valuation is below the annual revenue figure, reflecting investor skepticism given the recent losses. The beta of 1.069 suggests the stock's volatility is slightly higher than the broader market, which is typical for companies in speculative growth sectors. The current valuation appears to price in the significant execution risks associated with turning its creative assets into consistent earnings.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its integrated approach to the cultural IP value chain, from creation to derivative products. Its outlook hinges on its ability to develop hit IP that can drive sustainable revenue and profit growth. The key challenges include managing production costs, achieving commercial success with its content, and navigating the competitive Chinese media landscape. Success will be measured by a return to profitability and demonstrable traction in its core business segments.

Sources

Company FilingsShenzhen Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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