investorscraft@gmail.com

Intrinsic ValueChina Star Entertainment Limited (0326.HK)

Previous CloseHK$4.45
Intrinsic Value
Upside potential
Previous Close
HK$4.45

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

China Star Entertainment Limited operates as a diversified entertainment and property investment company with dual revenue streams from film-related operations and property development. The company's core entertainment segment encompasses the full film production lifecycle, including investment, production, distribution, and licensing of films and television dramas across Greater China markets. It generates additional revenue through artist management, equipment rental, and intellectual property licensing services. The property segment focuses on development, investment, and management activities, providing diversification beyond the volatile entertainment industry. Operating as a subsidiary of Heung Wah Keung Family Endowment Limited, the company maintains a niche position in the Hong Kong entertainment landscape, though it faces intense competition from larger mainland Chinese studios and streaming platforms. Its historical presence since 1992 provides industry experience, but market positioning remains challenged by evolving consumer preferences and digital disruption in media consumption patterns.

Revenue Profitability And Efficiency

The company reported HKD 728.2 million in revenue for the period but experienced significant challenges with a net loss of HKD 351.9 million. Despite the negative bottom line, operating cash flow remained positive at HKD 274.2 million, indicating some operational efficiency in cash generation. The diluted EPS of -HKD 0.14 reflects the profitability pressures facing both the entertainment and property segments in the current market environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss position. Capital expenditures of HKD 32.0 million suggest moderate investment activity, though the negative earnings indicate poor returns on invested capital. The positive operating cash flow provides some working capital flexibility, but the overall capital efficiency metrics reflect the challenging operating conditions in both core business segments.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with total debt of HKD 1.63 billion significantly exceeding cash and equivalents of HKD 126.3 million. This high leverage ratio creates substantial financial risk, particularly given the company's current loss-making status. The debt burden may constrain operational flexibility and require careful liquidity management amid challenging market conditions.

Growth Trends And Dividend Policy

The company demonstrates no current dividend distribution policy, retaining all capital to support operations and debt obligations. Growth trends appear challenged given the significant net loss position, though the diversified business model across entertainment and property may provide some stability. The absence of dividends reflects management's focus on preserving cash during this period of operational difficulty.

Valuation And Market Expectations

With a market capitalization of HKD 5.59 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations of recovery or asset value. The negative beta of -0.212 suggests the stock moves counter to market trends, indicating unique risk factors. Investors may be pricing in potential turnaround scenarios or hidden asset values within the property portfolio.

Strategic Advantages And Outlook

The company's main strategic advantages include its diversified revenue streams across entertainment and property, long-standing industry presence since 1992, and established operations across Greater China markets. However, the outlook remains challenging due to high debt levels, ongoing losses, and competitive pressures in both core business segments. Success will depend on effective debt management and improved operational performance across both divisions.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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