investorscraft@gmail.com

Intrinsic ValueTransmit Entertainment Limited (1326.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Transmit Entertainment Limited operates as a diversified media and entertainment company with a core focus on the production, distribution, and licensing of Chinese-language films and television series. Its revenue model is multifaceted, generating income from content creation, cinema exhibition through its owned theater in Hong Kong, and various pan-entertainment services including artist management and e-commerce. The company operates in the highly competitive and fragmented Greater China entertainment sector, where it contends with both large state-owned studios and agile independent producers. Its market position is that of a niche player, leveraging its Hong Kong base for regional content development while seeking growth through digital initiatives and cross-border collaborations. The firm's strategy involves vertical integration across the content value chain, from IP creation to audience monetization, though its scale remains modest compared to industry leaders.

Revenue Profitability And Efficiency

The company reported revenue of HKD 292.6 million for the period, indicating active operations across its business segments. However, profitability remains a significant challenge, with a substantial net loss of HKD 350.5 million. This performance reflects the high-cost, hit-driven nature of the entertainment industry and potential project write-offs or underperforming investments that have impacted the bottom line.

Earnings Power And Capital Efficiency

The diluted earnings per share of -HKD 0.14 underscores the current lack of earnings power. The positive operating cash flow of HKD 32.9 million, generated despite the net loss, suggests some operational efficiency in converting a portion of revenue to cash, though this is insufficient to offset overall negative profitability. Capital expenditures were reported as zero, indicating a period of minimal investment in new fixed assets.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 58.9 million against total debt of HKD 175.1 million, indicating a leveraged financial structure. This debt burden, combined with recurring losses, presents challenges to financial health and suggests the company may require additional financing or asset sales to maintain operations and meet its obligations in the medium term.

Growth Trends And Dividend Policy

The company has not paid dividends, which is consistent with its loss-making position and focus on preserving capital. Growth trends are difficult to assess from a single period, but the significant net loss suggests the company is navigating a challenging transformation or dealing with the aftermath of underperforming projects in a volatile industry.

Valuation And Market Expectations

With a market capitalization of approximately HKD 111.6 million, the market is valuing the company at a significant discount to its reported revenue, reflecting skepticism about its path to profitability. The low beta of 0.356 suggests the stock is considered less volatile than the broader market, possibly due to its small size and limited trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantages include its vertical integration in content creation and distribution, along with its foothold in the Hong Kong and Greater China entertainment markets. The outlook remains uncertain, dependent on the company's ability to produce commercially successful content, manage its debt load, and potentially restructure operations to achieve sustainable profitability in a competitive industry.

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