investorscraft@gmail.com

Intrinsic ValueInfinities Technology International (Cayman) Holding Limited (1961.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Infinities Technology International operates as a digital entertainment content provider in China, focusing on the development and operation of mobile games. Its core revenue model is centered on in-game purchases and advertising within its portfolio, which primarily includes casual, multi-player, and boutique mobile games. The company also distributes ancillary digital media content such as e-magazines, comics, and music, creating a diversified digital entertainment ecosystem. Operating in the highly competitive Chinese technology sector, the company targets a broad mobile user base. Its market position is that of a niche player, competing against larger, established gaming studios for user engagement and monetization. The company's strategy involves leveraging its content creation capabilities to capture a segment of the vast mobile gaming market, though it operates on a significantly smaller scale compared to industry leaders.

Revenue Profitability And Efficiency

The company generated HKD 258.5 million in revenue for the period. However, it reported a significant net loss of HKD 51.0 million, indicating substantial profitability challenges. Operational efficiency is a concern, as evidenced by negative operating cash flow of HKD 55.2 million, which outpaced the net loss, suggesting working capital pressures.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0726, reflecting the company's current lack of earnings power. Capital expenditures were minimal at HKD -10,000, indicating a very low level of investment in property or equipment, which may constrain future growth or efficiency improvements in its game development pipeline.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with cash and equivalents of HKD 3.9 million against total debt of HKD 10.9 million. This modest cash position, coupled with negative cash flows from operations, raises concerns about near-term financial flexibility and the company's ability to meet its obligations without additional financing.

Growth Trends And Dividend Policy

The reported net loss and negative cash flow indicate the company is not in a growth phase but rather facing operational headwinds. Reflecting this challenging financial position, the company has a clear dividend policy of non-payment, with a dividend per share of HKD 0, conserving all capital for operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 190.9 million, the market is valuing the company at a significant discount to its annual revenue. The negative beta of -0.137 suggests a historical low correlation with the broader market, which is unusual and may reflect its specific risk profile and limited trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused presence within China's massive digital entertainment market. However, the outlook is challenged by its current lack of profitability and negative cash generation. Success is contingent on developing hit games that can drive user engagement and monetization 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