investorscraft@gmail.com

Intrinsic ValueRego Interactive Co., Ltd (2422.HK)

Previous CloseHK$1.04
Intrinsic Value
Upside potential
Previous Close
HK$1.04

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

Rego Interactive Co., Ltd operates as a specialized marketing and technology services provider in China, primarily serving enterprise advertisers. Its core revenue model is bifurcated into Marketing and Promotion Services and IT Solutions Services. The marketing segment generates income through user acquisition and reactivation campaigns, offering traditional promotion, advertisement placement, and distribution, alongside a niche service of sourcing and delivering virtual goods like digital vouchers. The IT segment derives revenue from software development, particularly for mobile games and lottery systems, including the sale of lottery tickets through owned offline shops. The company positions itself at the intersection of digital marketing and technology enablement, catering to a client base of advertisers, media publishers, and lottery centers. Its market position is that of a specialized, integrated service provider in a highly competitive sector, leveraging its technological capabilities to offer value-added services beyond conventional advertising.

Revenue Profitability And Efficiency

The company reported revenue of HKD 244.6 million for the period. However, it recorded a net loss of HKD 38.0 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 14.3 million, but this was overshadowed by substantial capital expenditures of HKD 27.9 million, resulting in negative free cash flow and highlighting potential inefficiencies in its capital allocation.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0256 reflects the company's current lack of earnings power. The negative net income, combined with the cash outflow from investing activities, suggests poor capital efficiency. The business is not currently generating a positive return on invested capital, placing pressure on its operational model to improve margins and asset utilization.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 139.0 million against total debt of HKD 94.0 million, providing a moderate liquidity buffer. The debt level is notable relative to its market capitalization and cash flow generation. The current financial health appears strained due to the operating loss, though the cash balance offers some short-term stability.

Growth Trends And Dividend Policy

The reported net loss signifies a contraction rather than growth for the period. The company has no dividend policy, as evidenced by a dividend per share of HKD 0, which is consistent with its unprofitable status and need to conserve cash for operations and potential turnaround efforts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 616 million, the market is valuing the company at a significant premium to its revenue, despite its negative earnings. A beta of 1.311 indicates higher volatility than the market, reflecting investor uncertainty about its future prospects and path to profitability.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated service offering combining marketing with IT solutions, particularly in the niche lottery software segment. The outlook remains challenging, contingent on its ability to reverse the loss-making trend, improve operational efficiency, and effectively leverage its dual-service model to capture growth in the competitive Chinese digital market.

Sources

Company DescriptionHong 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