investorscraft@gmail.com

Intrinsic ValueCA Cultural Technology Group Limited (1566.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

CA Cultural Technology Group Limited operates as a specialized entertainment company focused on the commercialization of animation intellectual property. Its core revenue model is diversified across three primary segments: the direct retail sales of animation derivative products such as toys and merchandise, the establishment and operational management of indoor theme parks that offer immersive character-based experiences, and the production and distribution of multimedia animation entertainment content. The company strategically targets the consumer entertainment sector within Greater China and selectively expands into Southeast Asian markets like Cambodia, leveraging cultural exports. Its market position is that of a niche player in the rapidly growing Asian animation and themed entertainment industry, competing by securing and monetizing popular character licenses and developing its own proprietary content to build fan engagement and drive consumer spending across its integrated platforms.

Revenue Profitability And Efficiency

The company generated HKD 364.0 million in revenue for FY2024. However, it reported a significant net loss of HKD 170.7 million, indicating substantial profitability challenges. Operating cash flow was positive at HKD 89.5 million, suggesting some core operational efficiency despite the bottom-line loss, while capital expenditures were minimal at HKD -1.7 million.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.14 reflects weak earnings power and an inability to generate profit for shareholders. The stark contrast between positive operating cash flow and a large net loss points to potential non-cash charges impairing earnings, raising questions about the capital efficiency of its business model and investments.

Balance Sheet And Financial Health

The balance sheet shows significant financial strain, with high total debt of HKD 1,055.1 million vastly overshadowing a modest cash position of HKD 11.7 million. This substantial debt burden, coupled with recurring losses, presents a serious challenge to the company's overall financial health and liquidity.

Growth Trends And Dividend Policy

The company's growth trajectory is challenged by its recent net loss. It maintains a conservative dividend policy, with a dividend per share of HKD 0, as it likely prioritizes cash preservation to navigate its current financial position and fund potential operational needs over returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 60.3 million, the market valuation is significantly below the company's annual revenue, reflecting deeply pessimistic expectations. A beta of 0.284 suggests the stock is considered less volatile than the broader market, but this may also indicate low investor confidence and trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused niche within animation-themed entertainment and retail in Asia. The outlook remains highly uncertain, contingent on its ability to achieve profitability, effectively manage its substantial debt load, and successfully execute its business model across its diverse operational segments to restore investor confidence.

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