investorscraft@gmail.com

Intrinsic ValueFriendTimes Inc. (6820.HK)

Previous CloseHK$0.61
Intrinsic Value
Upside potential
Previous Close
HK$0.61

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

FriendTimes Inc. operates as a specialized mobile game developer and publisher with a strategic focus on the female-oriented gaming segment, primarily serving the Chinese market while expanding internationally. The company generates revenue through in-game purchases, advertising, and licensing of its proprietary game titles, which include popular franchises such as Fate of the Empress and Royal Chaos. Its business model leverages deep player engagement through narrative-rich, visually appealing games that cater to specific demographic preferences, creating recurring revenue streams from dedicated user bases. Operating in the highly competitive electronic gaming and multimedia sector, FriendTimes has carved a distinct niche by focusing on historical and romance-themed games that resonate strongly with female audiences. This targeted approach differentiates it from broader gaming companies and provides some insulation against market saturation in mainstream genres. The company also diversifies its operations through investments in film and TV copyright production, creating potential synergies between its gaming content and other entertainment media. This integrated approach to intellectual property development supports brand strengthening and cross-platform monetization opportunities in the evolving digital entertainment landscape.

Revenue Profitability And Efficiency

The company reported HKD 1.16 billion in revenue for the period but experienced a net loss of HKD 48.9 million, indicating margin pressure despite substantial top-line performance. Operating cash flow was negative HKD 52.8 million, suggesting challenges in converting revenue into cash generation during this fiscal period, while capital expenditures remained minimal at HKD 300,000.

Earnings Power And Capital Efficiency

FriendTimes demonstrated diluted EPS of negative HKD 0.0231, reflecting the net loss position and reduced earnings power in the current operating environment. The negative operating cash flow relative to revenue indicates inefficiencies in working capital management or timing differences in revenue recognition within the gaming industry's specific revenue cycles.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 334.8 million in cash and equivalents against total debt of HKD 149.4 million, providing adequate coverage and financial flexibility. This conservative balance sheet structure supports ongoing operations despite the recent profitability challenges and negative cash flow generation.

Growth Trends And Dividend Policy

With no dividend distribution and current profitability challenges, the company appears to be retaining all capital for reinvestment in game development and market expansion. The focus remains on organic growth through new game launches and international market penetration rather than returning capital to shareholders.

Valuation And Market Expectations

Trading at a market capitalization of HKD 1.39 billion, the market values the company at approximately 1.2 times revenue, reflecting expectations for recovery and future growth despite current profitability issues. The negative beta of -0.303 suggests the stock exhibits defensive characteristics relative to the broader market.

Strategic Advantages And Outlook

FriendTimes' specialized focus on female-oriented gaming provides a competitive moat in a underserved market segment, though execution on monetization and international expansion will be critical. The company's ability to leverage its successful game franchises across multiple media formats could create additional revenue streams and enhance long-term sustainability in the competitive gaming industry.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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