investorscraft@gmail.com

Intrinsic ValueQingci Games Inc. (6633.HK)

Previous CloseHK$2.87
Intrinsic Value
Upside potential
Previous Close
HK$2.87

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

Qingci Games Inc. is a mobile game developer and publisher operating primarily in China's competitive electronic gaming sector. Its core revenue model is based on developing, publishing, and operating free-to-play mobile games, monetized through in-app purchases and advertising. The company focuses on creating and sustaining a portfolio of games, with six live titles and a development pipeline of 11 additional games as of its last report. It distributes its products through major app stores like iOS and Google Play, as well as through its own web portals and third-party publishing partnerships, targeting a global audience of game players. In a market dominated by larger tech conglomerates, Qingci maintains a niche position by focusing on specific game genres and cultivating a dedicated user base, leveraging its operational expertise to maximize player engagement and lifetime value. Its strategy involves balancing the operation of existing live-service games with the development of new titles to drive future growth, positioning itself as a specialized player in the vast mobile gaming ecosystem.

Revenue Profitability And Efficiency

The company generated HKD 628 million in revenue for the period. Profitability was present with a net income of HKD 51.1 million, though operating cash flow was a modest HKD 9.4 million. This indicates that while the business is profitable, a significant portion of earnings may be tied up in working capital or non-cash items, impacting cash conversion efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.074, reflecting the company's earnings power on a per-share basis. The minimal capital expenditure of HKD 0 suggests a capital-light business model typical for game developers, where intellectual property and human capital are the primary assets rather than physical plant and equipment.

Balance Sheet And Financial Health

Qingci maintains a robust liquidity position with HKD 450 million in cash and equivalents, providing a significant buffer. Total debt is a manageable HKD 40.5 million, resulting in a strong net cash position. This conservative balance sheet structure indicates low financial risk and ample capacity to fund future game development cycles.

Growth Trends And Dividend Policy

The company's pipeline of 11 games in development signals a clear focus on future growth through new title launches. It currently employs a zero-dividend policy, which is consistent with a growth-oriented company in its sector, preferring to reinvest all capital back into game development and operations to fuel expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.34 billion, the market is valuing the company at roughly 3.7 times its reported revenue. A negative beta of -0.268 suggests the stock's returns have historically exhibited an inverse relationship with the broader market, which is an unusual characteristic that may reflect its specific risk profile.

Strategic Advantages And Outlook

The company's key advantages lie in its established game portfolio, development pipeline, and capital-efficient model. The outlook depends on successfully launching new titles from its pipeline to drive user acquisition and monetization, thereby translating its strong balance sheet into sustainable revenue and profit growth in a highly competitive market.

Sources

Company DescriptionProvided Financial 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