investorscraft@gmail.com

Intrinsic ValueBilibili Inc. (9626.HK)

Previous CloseHK$273.00
Intrinsic Value
Upside potential
Previous Close
HK$273.00

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

Bilibili Inc. is a leading Chinese online entertainment platform strategically focused on the Gen Z demographic, operating within the competitive Electronic Gaming & Multimedia sector. Its core revenue model is multifaceted, primarily driven by value-added services, mobile gaming, and advertising, monetizing a highly engaged user base through a unique ecosystem centered around ACG (Anime, Comics, and Games) culture. The platform distinguishes itself through a vibrant community built on professional user-generated content (PUGC), occupationally generated videos (OGV), and interactive live broadcasting, fostering a strong sense of belonging and cultural identity. This deep community integration creates significant network effects and high user stickiness, providing a formidable competitive moat against larger, generalized video platforms. Bilibili's market position is that of a cultural hub and niche leader, effectively capturing the preferences and spending power of China's youth, though it operates in a crowded and highly regulated digital media landscape where content and monetization strategies are constantly evolving.

Revenue Profitability And Efficiency

Bilibili generated substantial revenue of HKD 26.8 billion for the period, demonstrating its significant scale and ability to monetize its user base. However, the company reported a net loss of HKD 1.35 billion, indicating that its current cost structure and investments continue to outpace its revenue generation. The positive operating cash flow of HKD 6.0 billion is a critical strength, showing the underlying business can generate cash from its core operations despite the accounting loss.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 3.24 reflects the ongoing challenge of translating top-line growth into bottom-line profitability. Capital expenditures of HKD 465 million were modest relative to its operating cash flow, suggesting a capital-light model focused on platform and content investment rather than heavy physical assets. The strong operating cash flow conversion highlights the fundamental earnings power of the business model once it achieves scale efficiency.

Balance Sheet And Financial Health

Bilibili maintains a robust liquidity position with HKD 10.25 billion in cash and equivalents, providing a substantial buffer for ongoing operations and strategic investments. With total debt of HKD 5.05 billion, the company's net cash position is healthy. This strong balance sheet offers financial flexibility to navigate its path toward profitability without immediate solvency concerns.

Growth Trends And Dividend Policy

The company's focus remains squarely on user growth, engagement, and monetization, with no current dividend policy as it reinvests all cash flows back into the business. The primary growth trajectory is dependent on expanding its value-added services and advertising revenue streams to eventually achieve sustainable profitability. Retaining earnings is a strategic necessity to fund content acquisition and technology development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 87.3 billion, the market is valuing Bilibili based on its future growth potential and market position rather than its current earnings. A beta of 0.93 indicates the stock's volatility is roughly in line with the broader market. The valuation implies investor confidence in the company's long-term ability to monetize its large, loyal user community effectively.

Strategic Advantages And Outlook

Bilibili's key strategic advantage is its deeply entrenched community culture and strong brand affinity among Chinese youth, which creates high switching costs. The outlook hinges on its execution in improving monetization efficiency, controlling content costs, and navigating the regulatory environment in China. Successfully achieving profitability will be the critical next step for sustainable long-term value creation.

Sources

Company FilingsHong Kong Stock Exchange

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