investorscraft@gmail.com

Intrinsic ValueChina Creative Digital Entertainment Limited (8078.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

China Creative Digital Entertainment Limited operates as a diversified entertainment company with a multifaceted revenue model spanning artiste management, music production, and film/television content distribution. The company maintains operations across Hong Kong, Mainland China, Japan, and other Asian markets, supplemented by North American activities. Its core entertainment services are augmented by ancillary financial operations including money lending, securities investment, and property investments, creating a hybrid business structure. This diversification attempts to mitigate sector volatility but creates operational complexity across disparate business units. The company operates in a highly competitive Asian entertainment landscape dominated by larger, better-capitalized studios and production houses. Its market position remains challenged, particularly following its rebranding from HMV Digital China Group in 2019, as it navigates intense competition and evolving consumer preferences in digital entertainment distribution.

Revenue Profitability And Efficiency

The company generated HKD 21.2 million in revenue for FY2021 while reporting a substantial net loss of HKD 869.9 million. This significant loss, representing negative earnings per share of HKD 3.21, indicates severe profitability challenges. Operating cash flow was marginally positive at HKD 1.3 million, though capital expenditures of HKD 3.6 million resulted in negative free cash flow, reflecting constrained financial flexibility.

Earnings Power And Capital Efficiency

Current earnings power appears severely compromised given the massive net loss relative to revenue. The negative EPS of HKD 3.21 demonstrates extremely poor capital efficiency across both entertainment and financial operations. The modest operating cash flow fails to cover necessary capital investments, indicating fundamental challenges in generating sustainable returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows significant stress with total debt of HKD 987.4 million vastly exceeding cash and equivalents of HKD 4.7 million. This substantial debt burden, combined with persistent operational losses, creates severe financial distress. The company's liquidity position appears critically constrained, with debt levels approximately 210 times cash reserves.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's substantial losses and precarious financial position. Growth trends appear negative given the massive net loss and revenue that remains insufficient to support operations. The company's financial trajectory suggests contraction rather than expansion in its current operational state.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.2 million, the market appears to assign minimal value to the company's operations given its substantial losses and debt burden. The beta of 1.196 indicates higher volatility than the market, reflecting the speculative nature of the investment amid ongoing financial challenges.

Strategic Advantages And Outlook

The company's diversified approach across entertainment and financial services provides some revenue stream variety but also creates operational complexity. Its geographic presence across Asian markets offers potential exposure to growth regions, though current financial distress limits expansion capabilities. The outlook remains challenging given substantial debt, ongoing losses, and competitive market pressures in both entertainment and financial services sectors.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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