investorscraft@gmail.com

Intrinsic ValueHylink Digital Solution Co., Ltd. (603825.SS)

Previous Close$9.48
Intrinsic Value
Upside potential
Previous Close
$9.48

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

Hylink Digital Solution Co., Ltd. operates as a comprehensive digital advertising agency serving clients across China and international markets. The company specializes in providing end-to-end digital marketing solutions, leveraging technology and data analytics to deliver targeted advertising campaigns across various digital platforms. Operating within the competitive communication services sector, Hylink positions itself as an integrated service provider that bridges traditional advertising expertise with modern digital capabilities. The company's revenue model primarily derives from agency fees, media buying commissions, and technology-enabled marketing services, catering to diverse industry verticals seeking to enhance their digital presence and customer engagement. Despite operating in a fragmented market with intense competition from both global networks and local specialists, Hylink has established a recognizable presence since its 1994 founding, though it faces ongoing challenges in maintaining differentiation and profitability in the rapidly evolving digital advertising landscape where technological disruption and changing consumer behaviors constantly reshape service requirements.

Revenue Profitability And Efficiency

Hylink generated CNY 2.03 billion in revenue but reported a significant net loss of CNY 546.6 million, indicating severe profitability challenges. The company's negative operating cash flow of CNY 413.9 million further underscores operational inefficiencies and potential working capital management issues within its digital advertising operations.

Earnings Power And Capital Efficiency

The company demonstrates weak earnings power with a diluted EPS of -CNY 2.16, reflecting substantial value destruction for shareholders. Minimal capital expenditures of CNY 356 thousand suggest limited investment in growth assets or technological infrastructure, potentially hindering future competitiveness in the digital marketing sector.

Balance Sheet And Financial Health

Hylink maintains CNY 343.8 million in cash against total debt of CNY 817.7 million, indicating liquidity constraints and elevated financial leverage. The debt-to-cash ratio of approximately 2.4 times raises concerns about the company's ability to meet obligations without additional financing or operational improvements.

Growth Trends And Dividend Policy

Current financial performance shows negative growth trends with substantial losses and cash outflows. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve cash for operational sustainability rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of CNY 2.65 billion, the market appears to be pricing in potential recovery or strategic alternatives despite current financial distress. The low beta of 0.44 suggests the stock is less volatile than the broader market, possibly reflecting limited investor expectations for near-term improvement.

Strategic Advantages And Outlook

Hylink's long-established presence since 1994 provides industry experience and client relationships, though this hasn't translated to recent financial success. The outlook remains challenging given operational losses, negative cash flow, and competitive pressures in the digital advertising sector requiring significant strategic repositioning.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

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