investorscraft@gmail.com

Intrinsic ValueiDreamSky Technology Holdings Limited (1119.HK)

Previous CloseHK$0.59
Intrinsic Value
Upside potential
Previous Close
HK$0.59

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

iDreamSky Technology Holdings Limited operates as a digital entertainment platform primarily focused on the mobile game publishing market in China. The company generates revenue through a dual-segment approach: its core Game and Information Services segment publishes both third-party licensed and self-developed mobile games through app stores and other distribution channels, while its Experiential Retail Business segment offers physical game console experiences and retails themed merchandise. As a technology sector entity in the competitive Electronic Gaming & Multimedia industry, iDreamSky maintains its market position through comprehensive service offerings that include game development, co-operation services, ongoing content updates, maintenance, and advertising services. The company leverages its established presence since 2009 and Shenzhen headquarters to navigate China's dynamic digital entertainment landscape, though it operates in a highly competitive market with evolving regulatory frameworks and consumer preferences that continually reshape market dynamics and positioning opportunities.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.51 billion for the period but experienced significant challenges with a net loss of HKD 528.8 million and negative diluted EPS of HKD 0.33. Operating cash flow remained positive at HKD 151.7 million, though capital expenditures were minimal at HKD 15.2 million, indicating constrained investment in growth assets during this challenging operational period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The modest operating cash flow generation relative to revenue suggests operational efficiency challenges, while the negative earnings indicate limited returns on invested capital. The company's ability to convert revenue into sustainable profits requires significant improvement to demonstrate effective capital allocation.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of HKD 196.9 million against total debt of HKD 1.35 billion, indicating a leveraged position with potential liquidity concerns. The debt-to-equity structure appears weighted toward obligations, suggesting financial flexibility may be constrained without improved profitability or additional capital infusion.

Growth Trends And Dividend Policy

With a dividend per share of zero, the company retains all capital for operational needs rather than shareholder distributions. The negative profitability trend indicates growth challenges rather than expansion, suggesting the company is prioritizing operational stabilization over aggressive growth initiatives in the current market environment.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 1.95 billion, the market appears to be pricing in recovery potential despite current financial challenges. The beta of 0.39 suggests lower volatility than the broader market, possibly reflecting investor perception of established market positioning offset by current operational headwinds.

Strategic Advantages And Outlook

The company's strategic advantages include its established platform in China's massive gaming market and diversified revenue streams across publishing and experiential retail. However, the outlook remains challenging due to profitability concerns and high leverage, requiring successful execution of operational improvements and potential market consolidation to restore sustainable growth.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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