investorscraft@gmail.com

Intrinsic ValueHuanxi Media Group Limited (1003.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Huanxi Media Group Limited operates as a specialized investment holding company within China's dynamic media and entertainment sector. Its core revenue model is centered on developing and investing in film and television drama series, leveraging creative capital to generate returns from production and distribution. The company also operates its proprietary online video platform, huanxi.com, which provides internet audio-visual program services, creating a dual-stream revenue approach from both content creation and digital distribution. This positions Huanxi Media within the broader communication services landscape, competing for audience attention and advertising revenue in a highly fragmented market. Its strategic focus on owned IP and platform development aims to capture value across the entertainment value chain, though it operates in a challenging regulatory and competitive environment characterized by shifting consumer preferences and intense competition from larger, integrated media conglomerates.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 34.2 million, significantly overshadowed by a substantial net loss of HKD 260.8 million. This indicates severe profitability challenges, with operational inefficiencies and high costs relative to income generation. The negative operating cash flow of HKD 188.8 million further underscores significant cash burn from core operations, highlighting a strained business model.

Earnings Power And Capital Efficiency

Huanxi Media's earnings power is currently negative, with a diluted EPS of -HKD 0.0713, reflecting an inability to generate profit per share. The absence of capital expenditures suggests a lack of significant investment in long-term assets, which may indicate a strategic pause or constrained resources, limiting future growth potential from new projects or platform enhancements.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 145.0 million against total debt of HKD 56.7 million, providing a moderate liquidity buffer. However, the consistent operational cash outflows pose a risk to financial health, potentially necessitating further financing to sustain operations if profitability does not improve in the near term.

Growth Trends And Dividend Policy

Current financials reflect a contraction rather than growth, with significant losses. The company maintains a conservative dividend policy, with no dividends paid, which is prudent given its negative earnings and cash flow position, preserving capital for operational needs and potential future restructuring or project development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.21 billion, the market appears to be valuing the company based on its asset base and potential future projects rather than current earnings. The very low beta of 0.049 suggests the stock is perceived as having minimal correlation to broader market movements, possibly viewed as a speculative, company-specific story.

Strategic Advantages And Outlook

Huanxi's strategic advantages lie in its niche focus on content investment and its owned digital platform, huanxi.com. The outlook remains challenging, requiring a successful turnaround in project profitability and platform monetization to achieve sustainable operations and justify its current market valuation amidst intense industry competition.

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