investorscraft@gmail.com

Intrinsic ValueBingo Group Holdings Limited (8220.HK)

Previous CloseHK$3.58
Intrinsic Value
Upside potential
Previous Close
HK$3.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bingo Group Holdings Limited operates as a specialized entertainment company focused on cinema investment and management across mainland China and Hong Kong. The company's core revenue model derives from operating cinema venues while diversifying into filmed entertainment production, new media content exploitation, and licensing activities. Its business segments encompass traditional cinema operations alongside innovative ventures including movie production, interactive content provision, artist development, and crossover marketing initiatives. Operating in the highly competitive Chinese entertainment sector, Bingo Group positions itself as an integrated content and exhibition player, leveraging its Hong Kong base to access both domestic and international entertainment markets. The company's strategy involves vertical integration across the entertainment value chain, from content creation through distribution to exhibition, aiming to capture multiple revenue streams within the evolving media consumption landscape. This approach differentiates it from pure-play cinema operators by offering diversified entertainment services while maintaining exposure to the recovering theatrical exhibition market in Greater China.

Revenue Profitability And Efficiency

The company reported HKD 12.1 million in revenue with a net loss of HKD 21.4 million, reflecting challenging market conditions in the entertainment sector. Despite the negative bottom line, operating cash flow remained positive at HKD 27.7 million, indicating some operational efficiency in cash management. The minimal capital expenditures of HKD 3,000 suggest a conservative approach to investment during this period of industry recovery.

Earnings Power And Capital Efficiency

Bingo Group's diluted EPS of -HKD 0.21 demonstrates current earnings challenges, though the substantial operating cash flow generation relative to revenue suggests effective working capital management. The company maintains a capital-light operational model with negligible capital expenditures, focusing on optimizing existing assets rather than significant new investments during market uncertainty.

Balance Sheet And Financial Health

The balance sheet shows HKD 40.2 million in cash against HKD 18.7 million in total debt, providing adequate liquidity coverage. The net cash position offers some financial flexibility, though the ongoing operational losses require careful cash management. The moderate debt level relative to cash reserves suggests manageable financial leverage.

Growth Trends And Dividend Policy

Current performance reflects the ongoing recovery challenges in the cinema and entertainment sectors post-pandemic. The company has maintained a zero dividend policy, preserving capital for operational needs and potential recovery initiatives. Growth prospects depend heavily on market normalization and audience return to theatrical experiences in its operating regions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 434.7 million, the market appears to be pricing in recovery potential beyond current financial metrics. The beta of 0.971 indicates stock volatility roughly in line with the broader market, reflecting balanced investor expectations regarding the company's turnaround prospects in the evolving entertainment landscape.

Strategic Advantages And Outlook

Bingo Group's integrated approach across content creation and exhibition provides potential synergies, though execution remains challenging. The company's Hong Kong base offers strategic access to both Chinese and international markets. The outlook depends on sustained entertainment market recovery, successful content initiatives, and effective capital allocation during the industry's transitional phase.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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