investorscraft@gmail.com

Intrinsic ValueDamai Entertainment Holdings Limited (1060.HK)

Previous CloseHK$0.99
Intrinsic Value
Upside potential
Previous Close
HK$0.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Damai Entertainment Holdings Limited operates as a diversified entertainment and technology conglomerate within China's communication services sector. The company's core revenue model is multifaceted, generating income through content production and distribution, technology platform operations, and IP merchandising. Its operations span film and television production, online drama series, children's programming, and live performance management, creating a comprehensive entertainment ecosystem. The company maintains significant market positioning through its ownership of Tao Piao Piao, a leading film ticketing platform, and Beacon AI data products that provide intelligent promotion services. This integrated approach allows Damai to monetize content across multiple channels while leveraging technological advantages in distribution and audience analytics. The company's strategic focus on IP commercialization extends to digital collectibles, advertising services, and derivative product sales, creating additional revenue streams beyond traditional entertainment content. This diversified model positions Damai as an integrated entertainment solutions provider rather than a pure content producer, differentiating it in China's competitive media landscape.

Revenue Profitability And Efficiency

The company generated HKD 6.70 billion in revenue with net income of HKD 364 million, indicating a net margin of approximately 5.4%. Despite positive profitability, operating cash flow was negative HKD 1.06 billion, suggesting potential working capital challenges or significant investments in content production and platform development that have not yet converted to cash returns.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0123 reflects modest earnings power relative to the substantial share count. The negative operating cash flow combined with capital expenditures of HKD 175 million indicates the company is investing heavily in its technology platforms and content library, which may enhance future earnings potential but currently pressure near-term capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 2.51 billion in cash against total debt of HKD 661 million, providing a robust cash-to-debt ratio of approximately 3.8x. This conservative leverage profile offers financial flexibility to weather industry volatility and fund strategic initiatives in content development and technology expansion.

Growth Trends And Dividend Policy

As a growth-oriented company in the evolving entertainment sector, Damai retains all earnings for reinvestment, evidenced by a zero dividend policy. The company's strategy focuses on expanding its content library, enhancing technology platforms, and developing IP commercialization opportunities rather than returning capital to shareholders through dividends.

Valuation And Market Expectations

With a market capitalization of HKD 31.37 billion, the company trades at approximately 4.7x revenue and 86x earnings, reflecting market expectations for future growth in China's entertainment and technology sectors. The beta of 0.69 suggests lower volatility than the broader market, possibly indicating perceived stability in its diversified business model.

Strategic Advantages And Outlook

The company benefits from its integrated entertainment ecosystem, technological capabilities in ticketing and data analytics, and affiliation with Alibaba through its parent company. These advantages position Damai to capitalize on China's growing entertainment consumption, though success depends on effective content monetization and navigation of regulatory environments in the media and technology sectors.

Sources

Company descriptionFinancial metrics provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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