investorscraft@gmail.com

Intrinsic ValueShanghai U9 Game Co.,Ltd (600652.SS)

Previous Close$1.19
Intrinsic Value
Upside potential
Previous Close
$1.19

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanghai U9 Game Co., Ltd. operates as a specialized gaming company in China's competitive digital entertainment sector, focusing on online game development and distribution. The company generates revenue through game sales, operates the Youjiu.com game media information platform, and engages in e-sports event participation and reporting activities. Despite its gaming focus, the company is classified within the energy sector under coal industry classification, creating a unique market positioning challenge. This discrepancy between actual operations and official sector classification may affect investor perception and market comparability. The company maintains a niche presence in China's massive gaming market, competing against larger, more diversified entertainment conglomerates while navigating regulatory changes in both gaming and energy sectors.

Revenue Profitability And Efficiency

The company reported revenue of CNY 15.8 million for FY 2021, but experienced significant operational challenges with a net loss of CNY 75.8 million. Operating cash flow was negative CNY 51.0 million, indicating substantial cash burn from core operations. The negative EPS of CNY -0.09 reflects poor profitability metrics and operational inefficiencies in a highly competitive gaming market.

Earnings Power And Capital Efficiency

Severe earnings weakness is evident with substantial negative net income and operating cash flow. Capital expenditures were minimal at CNY -0.9 million, suggesting limited investment in growth assets or game development. The company's capital efficiency appears constrained by its ongoing operational losses and negative cash generation from core gaming activities.

Balance Sheet And Financial Health

The balance sheet shows CNY 152.7 million in cash and equivalents against modest total debt of CNY 5.4 million, providing near-term liquidity. However, the negative operating cash flow and substantial losses raise concerns about long-term financial sustainability despite the current cash position. The company's financial health is challenged by persistent operational deficits.

Growth Trends And Dividend Policy

Despite operational challenges, the company maintained a dividend payment of CNY 0.26 per share, which appears inconsistent with its financial performance. This dividend policy amid significant losses suggests potential strategic considerations beyond immediate profitability. Growth trends indicate contraction rather than expansion in core gaming operations.

Valuation And Market Expectations

With a reported market capitalization of zero and beta of 0.51, the market appears to assign minimal value to the company's operations. The discrepancy between the gaming business model and energy sector classification creates valuation complexities. Market expectations likely reflect concerns about the company's ability to achieve profitability in a competitive industry.

Strategic Advantages And Outlook

The company's primary advantage lies in its cash position providing operational runway, though the strategic outlook remains challenging. Success depends on reversing negative operational trends and effectively leveraging its gaming platform and e-sports activities. The outlook is constrained by competitive pressures and the need for significant operational turnaround to achieve sustainable profitability.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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