investorscraft@gmail.com

Intrinsic ValueWanda Film Holding Co., Ltd. (002739.SZ)

Previous Close$11.84
Intrinsic Value
Upside potential
Previous Close
$11.84

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

Wanda Film Holding Co., Ltd. operates as a dominant integrated cinema operator within China's entertainment sector, with additional strategic presence in Australia and New Zealand. The company's core revenue model is multifaceted, primarily driven by box office ticket sales from its extensive theater network, complemented by concession sales of food and beverages, and advertising revenue from on-screen and in-lobby promotions. This vertically integrated approach extends to movie distribution and screening activities, creating a comprehensive ecosystem that captures value across the film exhibition chain. As a subsidiary of the Dalian Wanda Group, the company benefits from significant scale advantages and real estate synergies, positioning it as a market leader in a highly competitive industry characterized by evolving consumer viewing habits. Its market position is defined by its vast physical footprint, brand recognition, and operational expertise in managing multiplex cinemas, although it faces challenges from the growing streaming segment and cyclical box office performance. The company's strategy focuses on maintaining its leadership through premium cinema experiences, geographic expansion, and leveraging its integrated operations to navigate industry transitions.

Revenue Profitability And Efficiency

For the fiscal year, Wanda Film reported revenue of CNY 12.36 billion, indicating substantial top-line generation from its cinema operations. However, the company recorded a significant net loss of CNY -940 million, reflecting pressure on profitability. Operating cash flow remained positive at CNY 1.60 billion, demonstrating the underlying cash-generative ability of its core business despite the reported net loss. Capital expenditures of CNY -507 million suggest ongoing investments in maintaining and upgrading its theater network.

Earnings Power And Capital Efficiency

The company's earnings power was challenged, with a diluted EPS of CNY -0.43. The divergence between the net loss and the positive operating cash flow highlights non-cash charges impacting the income statement. The capital expenditure intensity relative to operating cash flow indicates a business model requiring continuous investment in physical assets to maintain competitive positioning and customer experience standards.

Balance Sheet And Financial Health

Wanda Film maintains a cash and equivalents position of CNY 3.62 billion, providing a liquidity buffer. Total debt is substantial at CNY 11.70 billion, resulting in a leveraged balance sheet structure. The company's financial health is a key focus area, with the debt level necessitating careful management of cash flows to service obligations while funding necessary operational and strategic investments in a capital-intensive industry.

Growth Trends And Dividend Policy

The company's performance reflects the ongoing recovery and volatility in the global cinema industry post-pandemic. No dividend was distributed for the period, a prudent measure likely aimed at preserving capital to strengthen the balance sheet and support operational needs. Growth trends are intrinsically linked to box office performance, which is dependent on film release schedules and audience attendance patterns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 25.55 billion, the market valuation incorporates expectations for a recovery in the cinema exhibition sector. A beta of 1.265 indicates the stock is perceived as more volatile than the broader market, reflecting sensitivity to economic cycles and entertainment consumption trends. Investor sentiment appears to balance the company's market-leading position against sector-wide challenges and financial leverage.

Strategic Advantages And Outlook

Wanda Film's primary strategic advantages include its scale, brand, and integrated operations. The outlook is contingent on the recovery of movie-going demand, the quality of film content pipelines, and the company's ability to manage its debt load effectively. Success will depend on adapting to changing consumer preferences, potentially through enhanced premium offerings and operational efficiencies, to return to sustainable profitability.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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