investorscraft@gmail.com

Intrinsic ValueNational Arts Group Holdings Limited (8228.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 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

National Arts Group Holdings Limited operates as a diversified leisure and entertainment company based in Foshan, China, with a core focus on the production and distribution of films. Its revenue model is multifaceted, generating income from film studio operations, hotel management, theme parks, and the sale of travel-related products. The company also engages in artiste management, event coordination, and property development, positioning itself within the broader consumer cyclical sector. This integrated approach aims to create synergies across its entertainment and hospitality assets, though it operates in a highly competitive market dominated by larger, more established players. The company's strategy involves leveraging its physical assets, including studios and hotels, to support its content creation and distribution efforts while catering to regional tourism and entertainment demand.

Revenue Profitability And Efficiency

The company reported revenue of HKD 77.1 million for FY2021, indicating a modest operational scale. However, it experienced significant challenges with a net loss of HKD 329.2 million and a diluted EPS of -HKD 0.56. Operating cash flow was minimal at HKD 0.9 million, while capital expenditures of HKD -17.7 million suggest ongoing investment or maintenance of its asset base amidst financial strain.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained by the substantial net loss, reflecting operational inefficiencies or high costs relative to its revenue base. The negative earnings and minimal operating cash flow indicate poor capital efficiency, with investments not yielding profitable returns. The company's ability to generate positive returns on its invested capital appears significantly challenged based on the reported financial performance.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position with cash and equivalents of HKD 10.7 million against a high total debt of HKD 1.36 billion, indicating significant leverage and potential liquidity concerns. This substantial debt burden, coupled with negative profitability, raises serious questions about the company's solvency and ability to meet its financial obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY2021, consistent with its loss-making position. Growth trends are not discernible from a single year's data, but the significant net loss suggests the company may be contracting or undergoing a challenging restructuring phase rather than exhibiting positive organic growth in its core operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 19.0 million, the market valuation is extremely low relative to its reported revenue and asset base. This likely reflects investor skepticism about the company's future prospects, given its substantial losses and high debt levels, implying expectations of continued financial distress or a need for significant corporate action.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated entertainment and hospitality model, potentially offering cross-promotional opportunities. However, the outlook is clouded by its severe financial distress, high leverage, and operational losses. Success is contingent on effective restructuring, debt management, and a significant improvement in the profitability of its diverse business segments to achieve sustainable operations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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