investorscraft@gmail.com

Intrinsic ValueIMAX China Holding, Inc. (1970.HK)

Previous CloseHK$8.17
Intrinsic Value
Upside potential
Previous Close
HK$8.17

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

IMAX China Holding, Inc. is a dominant force in the premium large-format cinema experience sector within Greater China, operating as a subsidiary of IMAX Corporation. Its core revenue model is bifurcated between its IMAX Technology Network, which generates recurring revenue from a percentage of box office receipts, and its IMAX Technology Sales and Maintenance segment, which derives income from the installation and ongoing servicing of its proprietary theatre systems. The company's primary service involves the digital re-mastering of both Hollywood blockbusters and local Chinese-language films into the immersive IMAX format through its exclusive DMR process, which is then exhibited across its extensive network of partner theatres. This positions IMAX China as a critical technology and content enabler in the region's film exhibition industry, leveraging its powerful brand association with high-quality, differentiated cinematic entertainment. Its market position is strengthened by long-term agreements with major exhibitors, creating a resilient B2B ecosystem. The company also explores ancillary revenue through new business initiatives, including ventures into virtual reality and consumer products, though the core theatre network remains its fundamental growth engine.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 81.0 million and a net income of HKD 22.2 million, indicating a healthy net profit margin of approximately 27.4%. Operating cash flow was strong at HKD 30.8 million, significantly exceeding capital expenditures of HKD 10.8 million, demonstrating efficient conversion of earnings into cash and robust operational efficiency.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of HKD 0.065. Its capital allocation is prudent, as evidenced by operating cash flow that comfortably covers investments in maintaining and expanding its theatre network. This indicates a capital-light model focused on leveraging existing technology and partnerships for growth.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of HKD 80.0 million and minimal total debt of HKD 1.5 million. This results in a significant net cash position, providing ample liquidity and financial flexibility to navigate market cycles and pursue strategic opportunities without leverage concerns.

Growth Trends And Dividend Policy

Growth is intrinsically linked to the recovery and expansion of the theatrical exhibition market in Greater China. The company currently retains all earnings to fund its operations and growth initiatives, as reflected by a dividend per share of HKD 0.00, prioritizing reinvestment over shareholder distributions at this stage.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.78 billion, the market valuation implies significant future growth expectations, betting on a sustained recovery in cinema attendance and the continued expansion of the IMAX network footprint across the region beyond the current financial performance.

Strategic Advantages And Outlook

Its key strategic advantages include exclusive technology, a powerful brand, and entrenched partnerships with major studios and exhibitors. The outlook is cautiously optimistic, contingent on the health of the broader film industry and consumer discretionary spending in its core markets, though its strong balance sheet provides a defensive buffer.

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