investorscraft@gmail.com

Intrinsic ValueShenzhen Zqgame Co., Ltd (300052.SZ)

Previous Close$13.27
Intrinsic Value
Upside potential
Previous Close
$13.27

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

Shenzhen Zqgame operates as a specialized game developer and publisher within China's competitive electronic gaming and multimedia sector. The company's core revenue model centers on developing and operating a diverse portfolio of interactive entertainment products, including large-scale end-games, online games, mobile games, and social games. This multi-platform approach allows Zqgame to monetize through various channels such as in-game purchases, virtual item sales, and advertising revenue, targeting the expansive Chinese gaming demographic. Operating in a highly dynamic and regulated market, the company must navigate intense competition from both domestic giants and international titles while adapting to evolving consumer preferences and technological shifts like cloud gaming and esports integration. Zqgame's market position is that of a niche player, leveraging its founding experience since 2003 to cultivate dedicated user communities for its specific game titles rather than competing directly with industry leaders on scale. The company's strategic focus remains on creating engaging content that resonates with Chinese gamers, though its smaller size presents challenges in user acquisition and marketing efficiency compared to larger rivals in the technology-driven entertainment landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 227 million, which was insufficient to achieve profitability, resulting in a net loss of CNY 52.7 million. Despite the negative bottom line, the company demonstrated a degree of operational efficiency by generating positive operating cash flow of CNY 54.7 million. This suggests that while its game portfolio may be generating cash, high operating expenses or non-cash charges are impacting reported earnings.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted EPS of -CNY 0.20. The positive operating cash flow indicates that the core business can generate cash, but capital expenditures of CNY 31.5 million represent a significant reinvestment relative to the company's scale. The net loss suggests that returns on invested capital are negative, highlighting challenges in achieving capital efficiency with the current game portfolio and cost structure.

Balance Sheet And Financial Health

Zqgame maintains a balance sheet with CNY 24.7 million in cash and equivalents against total debt of CNY 43.0 million, indicating a net debt position. The debt level is manageable relative to the company's market capitalization, but the limited cash reserves and ongoing losses warrant attention to liquidity. The financial health appears adequate for near-term operations, though sustained profitability will be crucial for long-term stability.

Growth Trends And Dividend Policy

Current financial results reflect a company in a challenging growth phase, with revenue generation not yet translating to bottom-line profitability. The company has not implemented a dividend policy, as evidenced by a zero dividend per share, which is consistent with its loss-making position and likely focus on reinvesting any available cash into game development and operations to fuel future growth and market positioning.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.40 billion, the market valuation appears to incorporate expectations for a future recovery or successful new game launches, given the current negative earnings. The beta of 1.47 indicates higher volatility than the market, reflecting investor perception of elevated risk associated with the company's turnaround prospects and the inherently speculative nature of the gaming industry.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its long-standing presence in the Chinese gaming market since 2003, providing valuable industry experience. The outlook remains challenging, requiring successful execution on new game development to improve monetization and achieve sustainable profitability. Navigating competition and regulatory environment will be critical factors influencing its future trajectory in the evolving digital entertainment landscape.

Sources

Company FinancialsShenzhen Stock Exchange

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