investorscraft@gmail.com

Intrinsic ValueA Metaverse Company (1616.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

Starrise Media Holdings Limited operates as a specialized content producer and distributor within China's competitive entertainment sector. Its core revenue model is built on the production, licensing, and distribution of drama series and films, supplemented by leasing production-related equipment, costumes, and props. The company navigates a highly fragmented market dominated by state-owned enterprises and large private studios, positioning itself as a niche player focused on intellectual property creation and rights management. This strategic focus on content ownership aims to generate recurring revenue through licensing deals and library monetization, though it operates at a smaller scale compared to industry giants. Its market position is challenged by intense competition, regulatory scrutiny, and shifting consumer preferences towards digital streaming platforms, requiring constant adaptation to maintain relevance.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 16.7 million for the period, significantly overshadowed by a substantial net loss of HKD 38.6 million. This indicates severe profitability challenges, with operational costs and potential impairments far exceeding top-line generation. The negative diluted EPS of HKD -0.0179 further underscores the strain on per-share value, reflecting an inefficient cost structure relative to its revenue scale.

Earnings Power And Capital Efficiency

Starrise Media's core earnings power appears severely constrained, as evidenced by the significant net loss. While operating cash flow was marginally positive at HKD 1.2 million, it is insufficient to cover operational needs or invest meaningfully in new content. Minimal capital expenditures of HKD -20,000 suggest a lack of investment in growth assets, indicating a defensive capital preservation stance rather than expansion.

Balance Sheet And Financial Health

The balance sheet shows a precarious position with HKD 13.3 million in cash against a substantial debt burden of HKD 89.5 million. This high leverage ratio creates significant solvency risk and financial strain, limiting strategic flexibility. The company's ability to service this debt from its current operational cash flows appears highly challenging, raising concerns about its long-term financial viability.

Growth Trends And Dividend Policy

Current financial metrics show no evidence of positive growth trends, with revenue insufficient to achieve profitability. The company maintains a zero-dividend policy, which is appropriate given its substantial losses and negative earnings. All available capital is likely being conserved to support basic operations rather than returned to shareholders, indicating a survival-focused approach rather than growth orientation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 129 million, the market appears to be assigning some speculative value beyond current financial metrics, potentially based on intellectual property assets or turnaround potential. The negative beta of -0.528 suggests the stock moves counter to broader market trends, indicating it is treated as a speculative, non-cyclical asset by investors rather than a growth story.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its content library and production capabilities within China's massive entertainment market. However, the outlook remains challenging due to high debt, ongoing losses, and intense industry competition. Success depends on effectively monetizing existing assets, securing profitable production deals, and potentially restructuring its balance sheet to achieve sustainable operations.

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