investorscraft@gmail.com

Intrinsic ValueLesi Group (2540.HK)

Previous CloseHK$1.13
Intrinsic Value
Upside potential
Previous Close
HK$1.13

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

Lesi Group Limited operates as a specialized mobile advertising service provider within China's dynamic digital marketing landscape. The company functions as an intermediary, offering comprehensive end-to-end mobile advertising solutions including marketing planning, traffic acquisition, creative production, ad placement, optimization, and campaign management. Its core revenue model is based on providing these services to advertisers seeking to promote their brands and products across mobile media platforms. Lesi Group's strategic positioning hinges on its partnerships with major media platforms, through which it secures advertising inventory for distribution to its client base. The company operates in the highly competitive Chinese digital advertising sector, which is characterized by rapid technological change and shifting consumer behaviors. Its market position is that of a specialized service provider rather than a platform owner, focusing on leveraging its expertise in campaign management and optimization to deliver value to both advertisers and media partners in a fragmented but growing mobile advertising ecosystem.

Revenue Profitability And Efficiency

The company generated HKD 681.5 million in revenue for the period with net income of HKD 72.5 million, representing a healthy net profit margin of approximately 10.6%. However, operating cash flow was negative at HKD -14.2 million, indicating potential working capital challenges or timing differences in cash collection despite overall profitability.

Earnings Power And Capital Efficiency

Lesi Group demonstrated solid earnings power with diluted EPS of HKD 0.15. The company maintained minimal capital expenditures of HKD -295,000, reflecting the asset-light nature of its advertising services business model. This low capital intensity supports returns on invested capital, though the negative operating cash flow warrants monitoring for sustainability.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 149.4 million in cash and equivalents against total debt of HKD 40.0 million, providing a comfortable cash-to-debt ratio. This financial structure supports operational flexibility, though the negative operating cash flow suggests potential pressure on working capital management that requires attention.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distributions, opting to retain earnings for business development. Growth appears focused on organic expansion within China's mobile advertising market, with the retained earnings potentially supporting future investment in technology or market expansion initiatives.

Valuation And Market Expectations

With a market capitalization of HKD 700 million, the company trades at approximately 1.03 times revenue and 9.7 times earnings. The negative beta of -1.07 suggests counter-cyclical characteristics relative to the broader market, which may reflect unique risk factors or market perception of the company's defensive qualities in the advertising sector.

Strategic Advantages And Outlook

Lesi Group's strategic advantage lies in its specialized focus on mobile advertising and established media partnerships in China's growing digital market. The outlook depends on maintaining these partnerships and adapting to evolving digital advertising trends, though the negative operating cash flow presents a near-term challenge that management must address to ensure sustainable growth.

Sources

Company financial reportsHong 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