investorscraft@gmail.com

Intrinsic ValueWeibo Corporation (9898.HK)

Previous CloseHK$84.10
Intrinsic Value
Upside potential
Previous Close
HK$84.10

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

Weibo Corporation operates a leading Chinese social media platform, generating revenue primarily through advertising and marketing services, supplemented by value-added services. Its core product is a microblogging platform that enables users to create, distribute, and discover content, functioning as a key public communication channel in China. The company monetizes its vast user base by offering sophisticated advertising solutions, including social display ads, promoted feeds, trends, and search products that integrate seamlessly with user behavior. It provides a comprehensive ecosystem with discovery, self-expression, and social interaction tools, alongside video/live streaming and e-commerce support features. Weibo's open application platform and Weibo Wallet further enhance engagement by allowing third-party integrations and financial interactions like red envelopes. Positioned within the competitive Internet Content & Information sector, Weibo maintains a distinct niche as a real-time public discourse platform, though it faces intense competition from broader social networks and short-video apps. Its market position is solidified by its role in public opinion formation and celebrity-fan interactions, but it must continuously innovate to retain user engagement and advertiser interest in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

For FY 2024, Weibo reported revenue of HKD 1.75 billion, achieving a net income of HKD 300.8 million. This translates to a net profit margin of approximately 17.1%, indicating solid profitability from its advertising and value-added services. The company generated HKD 639.9 million in operating cash flow, demonstrating strong cash conversion from its core operations relative to its earnings.

Earnings Power And Capital Efficiency

Weibo's diluted EPS stood at HKD 1.16 for the period. The firm's operating cash flow of HKD 639.9 million significantly exceeded its capital expenditures of HKD 61.5 million, highlighting robust free cash flow generation. This strong cash flow underpins its ability to fund operations, service debt, and return capital to shareholders without substantial reinvestment needs.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 1.89 billion in cash and equivalents. Total debt is reported at HKD 1.91 billion, resulting in a net debt position that is nearly neutral. This balanced structure suggests manageable financial leverage and ample liquidity to meet its obligations and strategic initiatives.

Growth Trends And Dividend Policy

Weibo has established a shareholder returns policy, evidenced by a dividend per share of HKD 6.43. This payout, against an EPS of HKD 1.16, implies a substantial special dividend or return of capital, signaling a focus on returning excess cash to shareholders. Future growth is likely tied to user engagement and advertising demand trends in the Chinese digital market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 23.1 billion, the market values Weibo at a significant multiple of its earnings. A beta of 0.102 suggests the stock is perceived as considerably less volatile than the broader market, potentially reflecting its established but mature position within the Chinese social media landscape.

Strategic Advantages And Outlook

Weibo's key strategic advantage is its entrenched position as a platform for public discourse and real-time information in China. Its outlook is challenged by competition from more immersive content formats but is supported by its unique role in public opinion and its ability to monetize its user base through targeted advertising and value-added services.

Sources

Company DescriptionProvided Financial Data

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