investorscraft@gmail.com

Intrinsic ValueYH Entertainment Group (2306.HK)

Previous CloseHK$2.49
Intrinsic Value
Upside potential
Previous Close
HK$2.49

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

YH Entertainment Group is a prominent artist management company operating within China's dynamic entertainment sector. Its core revenue model is built on comprehensive artist management services, including securing endorsement deals, commercial performances, and business promotions for its talent roster. The company further diversifies its income through entertainment content services, where artists participate in films, drama series, and variety programs. A significant and growing segment involves music intellectual property (IP) production and operation, which encompasses licensing music to streaming platforms and selling digital and physical copies. Additionally, YH Entertainment engages in pan-entertainment ventures such as virtual artist development, program format licensing, and merchandise sales. This multi-faceted approach positions the company as an integrated service provider, catering to a diverse client base of domestic and international brands, content producers, and media platforms within the competitive Chinese entertainment landscape.

Revenue Profitability And Efficiency

The company generated HKD 764.5 million in revenue for the period. Profitability was demonstrated with a net income of HKD 46.9 million. Operational efficiency is reflected in its positive operating cash flow of HKD 170.0 million, which comfortably covered capital expenditures of HKD 60.3 million, indicating effective conversion of earnings into cash.

Earnings Power And Capital Efficiency

YH Entertainment's diluted earnings per share stood at HKD 0.0555. The company's capital allocation appears disciplined, with operating cash flow significantly exceeding capital expenditures. This suggests a capacity for self-funded growth and potential reinvestment into its artist roster and IP development without excessive external financing.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 386.1 million. Total debt is reported at HKD 164.0 million. The substantial cash reserve relative to its debt obligations indicates a strong financial position with low immediate solvency risk.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, retaining all earnings. This aligns with a growth-oriented strategy common in the entertainment sector, where capital is typically reinvested into talent acquisition, content creation, and market expansion to drive future revenue streams rather than distributed to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.06 billion, the market values the company at a significant multiple to its earnings. The exceptionally high beta of 2.958 indicates the stock is perceived as highly volatile and sensitive to market movements, reflecting the speculative nature of investments in the entertainment industry.

Strategic Advantages And Outlook

The company's key advantage lies in its integrated business model spanning artist management, content creation, and IP monetization. Its subsidiary status may provide operational stability. The outlook is tied to its ability to nurture successful artists and effectively monetize their IP in China's competitive and rapidly evolving entertainment market.

Sources

Company DescriptionFinancial Data Provided

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