investorscraft@gmail.com

Intrinsic ValueChina Frontier Technology Group (1661.HK)

Previous CloseHK$0.98
Intrinsic Value
Upside potential
Previous Close
HK$0.98

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 Frontier Technology Group, operating as Wisdom Sports Group, is a specialized media and entertainment company focused on the sports sector in China. Its core revenue model is bifurcated into event operation and marketing services, alongside comprehensive sports services. The company generates income through corporate sponsorships tied to sports competitions and by providing essential operational support, including live broadcasting, marathon timing, and program production for government entities, runners, and media firms. Operating within the competitive communication services sector, the firm leverages its long-standing presence, having been founded in 2000 and headquartered in Beijing, to secure its niche. Its market positioning is that of a specialized service provider in the burgeoning Chinese sports economy, catering to the operational and promotional needs of large-scale sporting events rather than being a broad-based media conglomerate.

Revenue Profitability And Efficiency

The company reported revenue of HKD 78.1 million for the period but experienced significant operational challenges, reflected in a net loss of HKD 52.6 million. This profitability strain is further evidenced by negative operating cash flow of HKD 43.9 million, indicating that core business activities are not yet generating sufficient cash to sustain operations, a critical efficiency metric for a company of this size and stage.

Earnings Power And Capital Efficiency

Current earnings power is negative, with a diluted EPS of -HKD 0.28, demonstrating an inability to generate profit for shareholders. Capital expenditures were a modest HKD 0.98 million, suggesting limited investment in new fixed assets. The significant cash burn from operations, however, overshadows this capital discipline, pointing to inefficiencies in converting revenue into cash and ultimately earnings.

Balance Sheet And Financial Health

A key strength is a robust liquidity position, with cash and equivalents of HKD 246.5 million significantly outweighing a minimal total debt of HKD 7.7 million. This provides a substantial buffer against ongoing operational losses and negative cash flow, offering financial flexibility and reducing immediate solvency risks despite the challenging profitability picture.

Growth Trends And Dividend Policy

The provided data does not show a positive growth trajectory, with the company reporting a net loss for the period. Reflecting this lack of current profitability and likely a strategy to conserve cash, the company has a clear dividend policy of returning zero value to shareholders, with a dividend per share of HKD 0.00 announced.

Valuation And Market Expectations

With a market capitalization of approximately HKD 192.2 million, the market is valuing the company just above its annual revenue, a metric often used for early-stage or challenged firms. An extremely high beta of 3.43 signals that the stock is considered highly speculative and volatile, implying investor expectations are fraught with uncertainty regarding its future turnaround and growth prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche focus on China's sports event ecosystem and its strong, debt-free balance sheet that provides runway for a potential turnaround. The outlook remains uncertain and is contingent on its ability to monetize its services more effectively, achieve operational cash flow positivity, and leverage its market position to capitalize on the growth of sponsored sporting events in China.

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