investorscraft@gmail.com

Intrinsic ValueChina Partytime Culture Holdings Limited (1532.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

China Partytime Culture Holdings operates as a specialized manufacturer and retailer in the niche cosplay and lingerie segments within China's consumer cyclical sector. The company generates revenue through designing, producing, and marketing roleplaying costumes, wigs inspired by animation characters, and underwear products under its proprietary brands including Party Time and Secret Temptation. Its business model combines direct sales with an export-oriented approach, serving approximately 10 international markets including the United States, Germany, and Japan, while maintaining domestic production capabilities through its factory operations in Yichun. The company occupies a specialized position catering to the growing cosplay and entertainment costume market, leveraging cultural trends and character-based merchandise. This positioning allows it to target both domestic Chinese consumers and international markets seeking culturally-inspired costume products, though it operates in a highly competitive apparel manufacturing landscape with distinct seasonal demand patterns centered around holidays and entertainment events.

Revenue Profitability And Efficiency

The company reported revenue of HKD 240.3 million for the period, indicating continued market presence despite challenging conditions. However, profitability remains a significant concern with a net loss of HKD 66.9 million and negative diluted EPS of HKD -0.0399. Operating cash flow of HKD 24.5 million suggests some operational cash generation, though capital expenditures of HKD -40.9 million indicate ongoing investment requirements that exceed operating cash inflows.

Earnings Power And Capital Efficiency

Current earnings power appears constrained by the substantial net loss position, reflecting potential margin pressures or operational inefficiencies. The negative earnings performance suggests the company may be struggling to achieve sustainable profitability from its current revenue base. Capital efficiency metrics would likely show challenges given the disparity between operating cash flow and significant capital expenditure requirements, indicating potential strain on resource allocation decisions.

Balance Sheet And Financial Health

The balance sheet shows HKD 63.6 million in cash and equivalents against total debt of HKD 26.0 million, providing some liquidity buffer. The current cash position relative to the recent operating cash flow and capital expenditure patterns suggests adequate short-term liquidity, though the loss-making operations may pressure financial health over time if not addressed. The debt level appears manageable relative to the cash position.

Growth Trends And Dividend Policy

Growth trends appear challenged given the current loss position, though the company maintains international market reach across 10 countries. The dividend policy remains conservative with no dividend distributions, reflecting the company's focus on preserving capital during this period of operational challenges and potential restructuring needs within its specialized market segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 234.9 million, the market appears to be valuing the company at roughly 1x revenue, reflecting expectations for potential recovery or restructuring. The low beta of 0.299 suggests relatively lower volatility compared to the broader market, possibly indicating investor perception of limited near-term catalysts or stable but challenged operations.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus on cosplay and character-based products, proprietary brand portfolio, and established export channels. However, the outlook remains cautious given current profitability challenges, requiring potential operational restructuring, cost optimization, or market repositioning to capitalize on its niche market positioning and international distribution capabilities in the evolving entertainment and apparel landscape.

Sources

Company annual reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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