investorscraft@gmail.com

Intrinsic ValueMeitu, Inc. (1357.HK)

Previous CloseHK$7.72
Intrinsic Value
Upside potential
Previous Close
HK$7.72

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

Meitu, Inc. operates as a prominent internet company specializing in the photo and video enhancement ecosystem, primarily serving users in China and internationally. Its core revenue model is diversified across online advertising, VIP subscription services for its suite of image software-as-a-service (SaaS) applications, and internet value-added services. The company's flagship products, including the Meitu app, BeautyCam, and Meipai, form a comprehensive portfolio designed for content creation and social sharing, positioning it within the competitive social media and digital beauty technology sector. Meitu has established a strong market position by leveraging its deep expertise in AI-powered image processing and beauty filters, catering to a massive user base seeking sophisticated editing tools. This focus on a vertically integrated platform—combining apps, community, and monetization—allows it to capture value across the content creation lifecycle. Its foray into smart hardware and influencer marketing further diversifies its ecosystem, creating multiple touchpoints for user engagement and revenue generation in the dynamic digital landscape.

Revenue Profitability And Efficiency

For FY 2024, Meitu reported robust revenue of HKD 3.34 billion, demonstrating its ability to effectively monetize its user base. The company achieved a strong net income of HKD 805 million, reflecting healthy profitability margins. Operating cash flow was a solid HKD 746 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash and strong operational efficiency.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 0.18 underscores its earnings power on a per-share basis. With capital expenditures of only HKD 46 million, Meitu exhibits a capital-light business model, allowing it to generate substantial free cash flow. This high capital efficiency is a key strength, enabling reinvestment in growth initiatives and shareholder returns without significant asset intensity.

Balance Sheet And Financial Health

Meitu maintains a very strong balance sheet with a cash and equivalents position of HKD 1.30 billion. Total debt is a modest HKD 318 million, resulting in a conservative net cash position. This low leverage provides significant financial flexibility and resilience, positioning the company well to navigate market volatility and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, instituting a dividend policy with a payout of HKD 0.1002 per share. This move signals confidence in its sustainable cash generation and a balanced capital allocation strategy that supports both future growth investments and direct shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43.7 billion, the market assigns a significant premium, reflecting expectations for continued growth in its digital ecosystem and monetization strategies. A beta of 1.40 indicates the stock is expected to be more volatile than the broader market, pricing in higher growth potential alongside associated sector risks.

Strategic Advantages And Outlook

Meitu's strategic advantages lie in its entrenched portfolio of popular apps, deep AI and imaging technology, and a capital-efficient model. The outlook remains focused on leveraging its core competencies to deepen user engagement and expand monetization across its advertising, SaaS subscription, and emerging service verticals in a competitive digital landscape.

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