investorscraft@gmail.com

Intrinsic ValueZhejiang Huace Film & TV Co., Ltd. (300133.SZ)

Previous Close$9.27
Intrinsic Value
Upside potential
Previous Close
$9.27

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

Zhejiang Huace Film & TV Co., Ltd. operates as a comprehensive entertainment content producer and distributor within China's dynamic media landscape. The company generates revenue through a multi-faceted approach centered on the production and licensing of film and television content, including dramas, variety shows, and documentaries. Its core business model leverages intellectual property development across various distribution channels, from traditional broadcast networks to digital streaming platforms. Huace has established itself as a significant player in China's entertainment sector by maintaining a diverse content portfolio that caters to domestic and international audiences through partnerships with global streaming services. The company further monetizes its content through advertising services, performance brokerage, and derivative operations, creating multiple revenue streams from its creative assets. This integrated approach positions Huace to capitalize on China's growing media consumption while navigating the competitive and regulated entertainment industry. The company's international distribution through platforms like Netflix and YouTube demonstrates its ambition to expand beyond domestic markets, though it remains primarily focused on Chinese audience preferences and regulatory requirements.

Revenue Profitability And Efficiency

Huace reported revenue of approximately CNY 1.94 billion for the period, achieving net income of CNY 243 million with a diluted EPS of CNY 0.13. The company maintained profitability despite challenging market conditions, though operating cash flow was negative at CNY -297 million, potentially indicating working capital pressures or timing differences in content production cycles. Capital expenditures of CNY -368 million suggest ongoing investment in content creation and production capabilities.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with a net profit margin of approximately 12.5%, reflecting effective cost management in content production. However, the negative operating cash flow relative to positive net income warrants monitoring of cash conversion efficiency. The substantial cash position provides flexibility for strategic content investments, though capital expenditure intensity suggests a business model requiring continuous reinvestment to maintain competitive content offerings.

Balance Sheet And Financial Health

Huace maintains a robust balance sheet with cash and equivalents of CNY 2.35 billion against total debt of CNY 783 million, indicating strong liquidity and conservative leverage. The net cash position provides significant financial flexibility for content development and potential acquisitions. The company's financial structure appears well-positioned to withstand industry cyclicality and fund strategic initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company maintained a dividend distribution of CNY 0.013 per share, reflecting a commitment to shareholder returns despite market volatility. Growth trends in China's entertainment sector remain influenced by regulatory changes and shifting consumer preferences. Huace's international distribution partnerships represent potential growth vectors, though domestic market dynamics continue to drive primary performance indicators in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.15 billion, the company trades at significant multiples to current earnings, suggesting market expectations for future growth and content monetization. The beta of 0.716 indicates lower volatility than the broader market, potentially reflecting investor perception of defensive characteristics within the entertainment sector. Valuation metrics appear to incorporate optimism regarding the company's content pipeline and distribution capabilities.

Strategic Advantages And Outlook

Huace's strategic advantages include its established production capabilities, diverse content portfolio, and international distribution partnerships. The company's outlook depends on its ability to navigate China's evolving media regulations while developing commercially successful content. Challenges include intense competition and changing viewer preferences, though the company's financial strength provides a buffer for strategic adaptation. Success will hinge on content innovation and effective monetization across multiple platforms.

Sources

Company filingsMarket data

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