investorscraft@gmail.com

Intrinsic ValueOrange Sky Golden Harvest Entertainment (Holdings) Limited (1132.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

Orange Sky Golden Harvest operates as an integrated film entertainment company, generating revenue through a diversified portfolio that includes film and video distribution, cinema exhibition, and content production. The company's core business model is built on vertical integration, controlling aspects from film production and acquisition to theatrical distribution and exhibition across its circuit of 40 cinemas with 322 screens. This allows it to capture value at multiple points in the entertainment value chain. Operating primarily in Hong Kong, Mainland China, Singapore, and Taiwan, the company occupies a niche but established position in the Asian cinema market. It faces intense competition from global streaming platforms and other cinema chains, requiring continuous adaptation to changing consumer preferences. The company supplements its core operations with ancillary services including advertising, consultancy, and live event management, creating additional revenue streams while leveraging its existing infrastructure and market presence.

Revenue Profitability And Efficiency

The company reported revenue of HKD 734 million but experienced a significant net loss of HKD 243 million, indicating substantial profitability challenges. The negative earnings per share of HKD -0.09 reflects the difficult operating environment faced by cinema operators. Despite these losses, the company generated positive operating cash flow of HKD 91 million, suggesting some operational efficiency in cash management despite the net income deficit.

Earnings Power And Capital Efficiency

The substantial net loss demonstrates weak current earnings power, though positive operating cash flow indicates some ability to convert revenue to cash. The company's capital expenditures were modest at HKD -8.6 million relative to its operating cash flow, suggesting a conservative approach to new investments during this challenging period. The negative profitability metrics highlight the pressure on capital efficiency in the current market environment.

Balance Sheet And Financial Health

The company maintains HKD 134 million in cash and equivalents against total debt of HKD 569 million, indicating a leveraged financial position. The debt level relative to the market capitalization of approximately HKD 238 million suggests significant financial leverage. This debt structure, combined with ongoing operational losses, presents challenges for financial stability and requires careful liquidity management.

Growth Trends And Dividend Policy

The company suspended dividend payments, reflecting its current loss-making position and focus on preserving capital. The entertainment industry, particularly cinema operations, has faced structural challenges including changing consumer habits and streaming competition. Future growth will depend on the company's ability to adapt its business model to evolving market conditions and potentially diversify revenue sources beyond traditional cinema operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 238 million and negative earnings, traditional valuation metrics are challenging to apply meaningfully. The beta of 0.645 suggests lower volatility than the broader market, possibly reflecting the company's established market position despite current challenges. The market appears to be pricing in significant uncertainty about the company's future profitability and industry prospects.

Strategic Advantages And Outlook

The company's strategic advantages include its integrated entertainment model, established cinema network across key Asian markets, and recognizable brand heritage dating to 1970. However, the outlook remains challenging due to industry headwinds including streaming competition and changing consumer preferences. Success will depend on strategic adaptation, potentially including format innovation, content diversification, and operational efficiency improvements to restore profitability.

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