investorscraft@gmail.com

Intrinsic Value7Road Holdings Limited (0797.HK)

Previous CloseHK$0.71
Intrinsic Value
Upside potential
Previous Close
HK$0.71

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

7Road Holdings Limited is a specialized developer and distributor of web and mobile games, operating primarily in China with an expanding international footprint. Its core revenue model is built on the research, development, and subsequent operation and licensing of its proprietary game titles, including flagship web games like DDTank, Wartune, and the Chuanqi and Legend series. The company has diversified its operations to include game publishing services, sandbox game development, and a growing cloud computing division offering elastic computing, storage, and GPU services, which provides an additional revenue stream beyond its core gaming business. Operating within the highly competitive Electronic Gaming & Multimedia sector, 7Road maintains a niche position by leveraging its established IP portfolio and operational expertise in specific game genres, though it faces intense competition from larger global studios. Its market position is that of a specialized, mid-tier player focused on cultivating long-term user engagement with its existing successful titles while exploring new technological avenues like cloud services to drive future growth.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 306.4 million but experienced a net loss of HKD 73.5 million, indicating significant profitability challenges. This was reflected in a negative diluted EPS of HKD -0.029. However, it generated a positive operating cash flow of HKD 56.8 million, suggesting that its core operations remain cash-generative despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The negative net income demonstrates a current lack of earnings power, likely due to high development or operational costs outweighing revenue. The absence of reported capital expenditures suggests a potentially asset-light model or a period of minimal investment in property and equipment. The positive operating cash flow is a key indicator of underlying operational viability.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 60.7 million, which provides a buffer against operational losses. Total debt is reported at a manageable HKD 23.5 million. The company's financial health appears stable in the short term, supported by its cash holdings and low debt burden relative to its cash position.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its reported net loss, as it likely prioritizes conserving capital. Growth trends are unclear from the provided snapshot, as the loss-making state suggests challenges in translating revenue into profitable expansion, potentially indicating a need for strategic repositioning or cost management.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.46 billion, the market is valuing the company significantly above its annual revenue, implying expectations of future recovery and growth despite current losses. The exceptionally low beta of 0.047 suggests the stock is perceived by the market as having very low correlation to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantages lie in its portfolio of established game IP and its diversification into cloud services. The outlook is cautious; success depends on its ability to monetize its existing games more effectively, manage costs to return to profitability, and successfully develop its newer cloud computing venture to create a more diversified and resilient business model.

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