investorscraft@gmail.com

Intrinsic ValueChina Digital Video Holdings Limited (8280.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

China Digital Video Holdings Limited operates as a specialized technology provider within the broadcast and media production sector in China. The company's core revenue model is based on the research, development, and sale of proprietary video-related hardware and software solutions. Its comprehensive product portfolio includes graphics creation systems, video editing tools, and visual effects software, alongside integrated solutions for news workflows, studio operations, and live event production, catering specifically to television broadcasters and digital content providers. The company occupies a niche position in the media technology ecosystem, serving a critical but highly competitive B2B market. Its market position is intrinsically linked to the capital expenditure cycles and technological upgrade demands of state-owned and private media operators in China. While it offers a full suite of products from capture to broadcast, its scale is modest compared to global giants, making its market share and growth prospects heavily dependent on domestic media industry trends and its ability to innovate against both local and international competition.

Revenue Profitability And Efficiency

The company reported revenue of HKD 146.0 million for the period. However, operational efficiency remains a significant challenge, evidenced by a substantial net loss of HKD -147.4 million. This negative profitability, coupled with deeply negative operating cash flow of HKD -109.3 million, indicates severe pressure on its core business model and cost structure.

Earnings Power And Capital Efficiency

The firm's earnings power is currently non-existent, with a diluted EPS of HKD -0.24. Capital expenditure was minimal at HKD -2.8 million, suggesting limited investment in future growth or maintenance. The significant cash burn from operations highlights profound inefficiency in converting revenue into usable cash flow.

Balance Sheet And Financial Health

Financial health is precarious. While the company maintains a cash position of HKD 151.1 million, it is overshadowed by total debt of HKD 197.2 million. This debt burden, combined with persistent operating losses and cash outflows, creates a strained liquidity position and raises concerns about its long-term solvency without external financing or a drastic operational turnaround.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends. The company has no dividend policy, as confirmed by a dividend per share of HKD 0.00. All available capital is being consumed by operations, with no capacity for shareholder returns, reflecting a focus on survival rather than growth or income distribution.

Valuation And Market Expectations

The market capitalization of approximately HKD 40.8 million is extremely low, trading below its cash value, which suggests the market is assigning minimal-to-negative value to its ongoing operations. A negative beta of -0.902 indicates a historical price movement that is inversely correlated with the broader market, a characteristic often associated with distressed or highly speculative equities.

Strategic Advantages And Outlook

The company's primary strategic advantage is its deep specialization and established presence in China's broadcast technology niche. However, the outlook is highly uncertain due to its financial distress. A successful turnaround would be contingent on securing new financing, drastically reducing costs, and capitalizing on domestic media industry modernization trends to return to profitability.

Sources

Company Annual Report

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