investorscraft@gmail.com

Intrinsic ValueBeijing Sports and Entertainment Industry Group Limited (1803.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Beijing Sports and Entertainment Industry Group Limited operates as a specialized infrastructure provider in China's growing sports and leisure sector, focusing on the construction, operation, and management of air dome facilities. The company generates revenue through dome construction services, materials processing for these structures, and providing sports industry consultation and management services. Operating primarily in Mainland China with some Asian expansion, the company targets the burgeoning demand for all-weather sports facilities amid China's increasing focus on sports development and recreational infrastructure. Its market position is niche, specializing in air dome technology that enables year-round sporting activities in various climates, serving both public and private sector clients seeking cost-effective sports venue solutions. The company faces competition from traditional construction firms while leveraging its specialized expertise in tensile membrane structures to maintain a distinct position in the sports infrastructure market.

Revenue Profitability And Efficiency

The company generated HKD 169.7 million in revenue for the period but reported a net loss of HKD 22.8 million, indicating operational challenges. Negative operating cash flow of HKD 27.8 million suggests cash generation difficulties from core operations. The absence of capital expenditures indicates limited investment in growth assets, potentially constraining future expansion capabilities.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0162, the company demonstrates weak earnings power. The negative operating cash flow relative to revenue highlights inefficiencies in converting sales to cash. The lack of capital expenditures suggests either conservative management or limited access to growth capital, potentially affecting long-term competitive positioning.

Balance Sheet And Financial Health

The company maintains HKD 75.5 million in cash against HKD 55.1 million in total debt, providing some liquidity buffer. However, the negative cash flow from operations raises concerns about sustainable financial health. The debt level appears manageable relative to cash reserves, but ongoing operational losses could pressure the balance sheet over time.

Growth Trends And Dividend Policy

No dividend payments reflect the company's current loss-making position and focus on preserving capital. The absence of capital expenditures suggests limited near-term growth initiatives. The company's performance indicates challenges in achieving sustainable growth within China's competitive sports and entertainment infrastructure market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 160.5 million, the company trades at roughly 0.95 times revenue, reflecting market skepticism about growth prospects. The negative beta of -0.274 suggests atypical price movement relative to the broader market, potentially indicating specialized investor base or limited liquidity influencing valuation metrics.

Strategic Advantages And Outlook

The company's specialized expertise in air dome construction provides a niche advantage in China's developing sports infrastructure market. However, operational losses and negative cash flow present significant challenges. Success depends on securing profitable contracts and improving operational efficiency amid China's evolving sports industry dynamics and economic conditions.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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