investorscraft@gmail.com

Intrinsic ValueCrazy Sports Group Limited (0082.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Crazy Sports Group Limited operates as a digital sports entertainment service provider in China, focusing on a multi-faceted revenue model. Its core operations include developing and operating mobile applications such as Crazy Red Insights, a paid sports information platform, and Crazy Sports, a social interactive platform. The company generates income through app operations, advertising services, technical and promotional support, and the retail sale of lottery tickets. It also publishes sports and leisure games, creating a diversified entertainment ecosystem. Operating in the competitive Chinese digital sports and leisure sector, the company targets a broad consumer base interested in sports content, social interaction, and gaming. Its market position is that of a niche player, leveraging its digital platforms to capture value in the intersection of sports, social media, and regulated gaming activities within a specific regional market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 411.4 million for the period. However, it recorded a net loss of HKD 14.7 million, indicating profitability challenges. Operating cash flow was positive at HKD 40.5 million, suggesting core operations are generating cash despite the bottom-line loss. Capital expenditures were reported as zero, which may indicate a period of minimal investment in long-term assets.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0033, reflecting the net loss for the period. The positive operating cash flow demonstrates an ability to convert a portion of revenue into cash, but the negative net income points to inefficiencies or costs outweighing gross profits. The absence of capital expenditures suggests a focus on leveraging existing digital assets rather than significant new investment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 24.4 million against total debt of HKD 20.6 million, indicating a manageable leverage situation with a cash-to-debt ratio above 1. The company's financial health appears stable in the short term, with sufficient liquidity to cover its obligations, though the net loss is a concern for long-term sustainability.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with its reported net loss, as it likely prioritizes cash retention. The revenue base provides a foundation, but the negative income trend is a headwind to growth. Future expansion is contingent on improving operational efficiency and potentially scaling its digital platforms to achieve profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 407.4 million, the company trades at a price-to-sales multiple based on the provided figures. A beta of 0.796 suggests its stock is less volatile than the broader market. The valuation likely incorporates expectations for a turnaround or future growth in its digital sports entertainment niche.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused digital ecosystem within China's sports entertainment market. Its outlook depends on its ability to monetize its user base more effectively, control costs to achieve profitability, and navigate the regulatory environment for lottery and gaming services. Success hinges on executing its digital strategy in a competitive landscape.

Sources

Company Annual ReportHong Kong 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