investorscraft@gmail.com

Intrinsic ValueCreative China Holdings Limited (8368.HK)

Previous CloseHK$0.33
Intrinsic Value
Upside potential
Previous Close
HK$0.33

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

Creative China Holdings Limited operates as a diversified entertainment company in China, generating revenue through a multi-segment approach. Its core business involves the original script creation, adaptation, production, and licensing of film and television programs. The company further monetizes its entertainment ecosystem through concert and event organization, mobile live broadcasting, and e-commerce services via an electronic platform. It also provides artist management services, acting as an agent to arrange various performance activities for its talent roster. This integrated model positions the company across several entertainment sub-sectors, leveraging content creation as its foundation. Its market position is that of a niche player in the vast Chinese entertainment industry, focusing on a blend of traditional media production and newer digital entertainment formats. The company's headquarters in Beijing places it at the center of China's media landscape, though it operates in a highly competitive and fragmented market dominated by larger state-owned and privately-held conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of HKD 151.1 million for the period. It demonstrated profitability with a net income of HKD 24.4 million, translating to a healthy net margin. However, operational efficiency appears challenged, as evidenced by a negative operating cash flow of HKD -40.6 million, which significantly exceeded capital expenditures of just HKD -0.4 million, indicating potential working capital pressures.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0428, reflecting the company's earnings power on its existing share base. The negative operating cash flow relative to positive net income suggests a disconnect between accounting profitability and cash generation, raising questions about the quality of earnings and the capital efficiency of its core operations during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 11.8 million against total debt of HKD 34.4 million, indicating a leveraged position. The net debt situation, combined with the negative operating cash flow, points to potential liquidity constraints and suggests the company's financial health requires careful monitoring, particularly its ability to service obligations and fund operations internally.

Growth Trends And Dividend Policy

The company has not instituted a dividend policy, as indicated by a dividend per share of zero, opting instead to retain all earnings. This is a common strategy for smaller, growth-oriented companies seeking to reinvest capital back into the business, though the current negative cash flow may also preclude any distribution to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 427.6 million, the market values the company at a significant premium to its book value and earnings. A beta of 1.309 indicates higher volatility than the broader market, reflecting investor perceptions of greater risk and uncertainty regarding the company's future cash flows and growth prospects within the competitive entertainment sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach to the entertainment value chain, from content creation to monetization. Its outlook is intrinsically tied to the recovery and evolution of China's media and entertainment consumption patterns, requiring successful navigation of regulatory environments and intense competition to convert its creative assets into sustainable, cash-generating operations.

Sources

Company DescriptionPublic Financial Disclosures

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