investorscraft@gmail.com

Intrinsic ValueDigital Hollywood Interactive Limited (2022.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

Digital Hollywood Interactive Limited operates as a specialized game publisher and service provider for China-based developers seeking international market penetration. The company generates revenue through a comprehensive service model that includes game development, operation, publishing, and monetization support across web and mobile platforms. Its portfolio spans casual to mid-and hardcore games, targeting diverse demographic communities globally. Operating in the highly competitive electronic gaming sector, the company positions itself as a bridge between Chinese game development talent and Western markets, offering localized publishing, marketing, and payment support services. This niche focus allows it to serve developers needing international distribution expertise while maintaining headquarters in Guangzhou, China, providing strategic access to both development resources and target markets.

Revenue Profitability And Efficiency

The company reported HKD 9.1 million in revenue for the period but experienced significant challenges with a net loss of HKD 3.2 million and negative operating cash flow of HKD 70,678. The diluted EPS of -HKD 0.0017 reflects ongoing profitability pressures. Capital expenditures remained minimal at HKD 5,736, indicating constrained investment in growth assets during this challenging operational phase.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss and negative cash flow from operations. The minimal capital expenditure suggests limited investment in future growth initiatives. The company's ability to generate positive returns on its publishing and service operations requires improvement to achieve sustainable capital efficiency in the competitive gaming market.

Balance Sheet And Financial Health

The balance sheet shows relative strength with HKD 19.1 million in cash and equivalents against minimal total debt of HKD 640,817, providing a robust liquidity position. This conservative debt level and substantial cash reserves offer financial flexibility despite operational challenges, though the negative cash flow warrants careful monitoring of burn rates.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distributions reflecting the company's focus on preserving capital. The absence of shareholder returns aligns with the need to conserve resources during this challenging operational period while seeking to stabilize and potentially expand its game publishing portfolio.

Valuation And Market Expectations

With a market capitalization of approximately HKD 111.4 million and a beta of 0.587, the market appears to price the company with moderate volatility expectations relative to the broader market. The valuation likely incorporates both the company's cash reserves and the challenges reflected in its current operational performance and growth prospects.

Strategic Advantages And Outlook

The company's strategic position as an international bridge for Chinese game developers provides a specialized market niche, though execution challenges are evident. The strong cash position offers runway for strategic repositioning, but success will depend on improving game portfolio performance, enhancing monetization strategies, and achieving operational efficiency in a highly competitive global gaming market.

Sources

Company descriptionFinancial metrics providedHong 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