investorscraft@gmail.com

Intrinsic ValueZengame Technology Holding Limited (2660.HK)

Previous CloseHK$2.40
Intrinsic Value
Upside potential
Previous Close
HK$2.40

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

Zengame Technology Holding Limited operates as a specialized mobile game developer and publisher focused primarily on the Chinese market. The company generates revenue through in-app purchases and advertising within its portfolio of casual mobile games, predominantly card and board game genres that appeal to mass-market audiences. Operating in the highly competitive electronic gaming sector, Zengame has established a niche position by catering to traditional game preferences with modern mobile execution. The company maintains a diversified portfolio of 53 self-developed and 10 third-party games, demonstrating a balanced approach between proprietary development and licensed content. This strategy allows for risk mitigation while maintaining creative control over core offerings. Their Shenzhen headquarters positions them within China's technology hub, providing access to talent and infrastructure essential for mobile game development and operation in this rapidly evolving market.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with HKD 1.66 billion in revenue and HKD 430.7 million in net income, translating to a healthy net margin of approximately 26%. Operating cash flow of HKD 490 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures remained modest at HKD 15 million, reflecting the capital-light nature of mobile game development and distribution.

Earnings Power And Capital Efficiency

Zengame exhibits strong earnings power with diluted EPS of HKD 0.42, supported by robust operating cash flow generation. The company maintains capital efficiency through minimal capital expenditure requirements relative to revenue, characteristic of digital content businesses. This model allows for substantial free cash flow generation that can be reinvested in game development or returned to shareholders.

Balance Sheet And Financial Health

The company maintains a strong financial position with HKD 831.6 million in cash and equivalents against minimal total debt of HKD 24.5 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience. The substantial cash reserves support ongoing game development and potential strategic initiatives without requiring external financing.

Growth Trends And Dividend Policy

Zengame demonstrates a shareholder-friendly approach through its dividend policy, distributing HKD 0.35 per share which represents a substantial payout ratio relative to earnings. The company's growth trajectory appears stable within the competitive mobile gaming landscape, with the diversified game portfolio providing multiple revenue streams. The balance between self-developed and third-party content suggests a strategic approach to sustainable growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.51 billion, the company trades at a P/E ratio around 5.8x based on current earnings. The beta of 0.505 indicates lower volatility compared to the broader market, suggesting investor perception of relative stability. This valuation multiple reflects market expectations for the competitive mobile gaming sector and regional market focus.

Strategic Advantages And Outlook

Zengame's strategic advantages include its focused portfolio of casual games catering to Chinese preferences and its capital-efficient operating model. The company's deep understanding of local gaming preferences and established development capabilities position it well within the domestic market. The outlook remains contingent on continued user engagement and successful game updates in an increasingly competitive mobile gaming environment.

Sources

Company filingsFinancial data provider

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