investorscraft@gmail.com

Intrinsic ValueCentury Entertainment International Holdings Limited (0959.HK)

Previous CloseHK$0.72
Intrinsic Value
Upside potential
Previous Close
HK$0.72

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

Century Entertainment International Holdings Limited operates as a niche player in the Greater China gaming and entertainment sector, primarily generating revenue through the operation of VIP gaming rooms and tables. This positions the company within the high-stakes segment of the consumer cyclical industry, catering to a premium clientele. Its business model is heavily reliant on the discretionary spending of VIP patrons, making it susceptible to economic cycles and regulatory changes in Macau and mainland China. The company has expanded its portfolio to include a segment dedicated to developing mobile games and AR/VR applications, representing a strategic pivot towards digital entertainment solutions. This diversification attempt aims to leverage technological trends but remains secondary to its core gaming operations. Its market position is challenged by larger, integrated resort operators, confining it to a specialized and highly competitive niche with limited scale.

Revenue Profitability And Efficiency

The company reported zero revenue for the fiscal year, indicating a complete halt in its core operating activities. This resulted in a significant net loss of HKD 24.2 million and negative operating cash flow of HKD 6.9 million, reflecting severe operational inefficiency and a lack of viable revenue-generating business during the period.

Earnings Power And Capital Efficiency

The diluted earnings per share of -HKD 0.19 underscores a complete absence of earnings power. With no revenue and negative cash flow from operations, the company demonstrates extremely poor capital efficiency, as its assets failed to generate any returns for shareholders during the fiscal year.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position, with a high debt burden of HKD 148.1 million significantly outweighing its minimal cash reserves of HKD 3.9 million. This substantial leverage, combined with no operating income, presents a serious risk to the company's solvency and ongoing financial health.

Growth Trends And Dividend Policy

There are no positive growth trends evident, with operations ceasing entirely. The company did not pay a dividend, a prudent decision given the substantial losses and critical need to preserve its limited remaining cash for survival rather than shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately HKD 92.3 million, against a backdrop of zero revenue and significant losses, suggests the market is attributing minimal value to the company's assets or potential future recovery. The low beta of 0.134 may indicate low trading volume or investor perception of it being a distressed asset.

Strategic Advantages And Outlook

The company's strategic outlook is highly uncertain. Its primary advantage was its niche VIP gaming operations, which have now ceased. The pivot to AR/VR and mobile game development remains unproven and faces intense competition. The path to resuming operations and achieving profitability is unclear and fraught with significant challenges.

Sources

Company Annual Report

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