investorscraft@gmail.com

Intrinsic ValueNext Digital Limited (0282.HK)

Previous CloseHK$0.29
Intrinsic Value
Upside potential
Previous Close
HK$0.29

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

Next Digital Limited operates as a multimedia company with a diversified revenue model spanning digital and print media segments. Its digital business generates income through internet advertising, online subscriptions, and content services, supplemented by mobile game and app development. The print segment derives revenue from newspaper, book, and magazine sales, alongside printing and advertising services. Operating primarily in Hong Kong and Taiwan, with extensions into North America, Europe, and Australasia, the company functions within the highly competitive publishing industry. It faces structural challenges from digital disruption, which has eroded traditional print media profitability. The company's market position is niche, relying on brand recognition from its historical media properties but struggling to achieve scale in the digital transition. Its involvement in mobile commerce, movie production, and platform development represents attempts to diversify beyond its core, yet legacy costs and shifting consumer preferences present significant headwinds.

Revenue Profitability And Efficiency

For FY2020, the company reported revenue of HKD 1.16 billion but sustained a substantial net loss of HKD -415 million. Operating cash flow was deeply negative at HKD -375 million, indicating severe operational inefficiency and an inability to convert sales into cash. The significant loss reflects a challenging cost structure and potential impairments within its legacy print operations.

Earnings Power And Capital Efficiency

The company exhibited weak earnings power, with a diluted EPS of -HKD 0.16. Negative operating cash flow and capital expenditures of HKD -74 million suggest investments were not yielding positive returns. This points to poor capital allocation and an unsustainable business model that consumed rather than generated cash during the period.

Balance Sheet And Financial Health

The financial position was strained, with cash and equivalents of HKD 138 million significantly overshadowed by total debt of HKD 674 million. This high leverage ratio, combined with negative cash flows, indicates substantial liquidity risk and a weak ability to service its obligations without external financing or asset sales.

Growth Trends And Dividend Policy

Despite the net loss, the company paid a dividend of HKD 0.135 per share, a policy that appears unsustainable given the negative earnings and cash flow. The trends indicate a company in structural decline, with the digital segment unable to offset the contraction in the traditional print business, pointing to negative organic growth.

Valuation And Market Expectations

The reported market capitalization was negligible, reflecting market skepticism about the company's viability. A high beta of 2.23 indicates extreme stock price volatility, aligning with investor perception of high risk and uncertainty regarding its future prospects and potential for turnaround.

Strategic Advantages And Outlook

The company's primary advantages are its established media brands and multimedia operational experience. However, the outlook is highly challenging due to industry-wide disruption, significant financial losses, and a weak balance sheet. A successful strategic pivot to digital-centric profitability is critical for long-term survival.

Sources

Annual Report (20-F/10-K equivalent)Hong Kong Stock Exchange filings

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