investorscraft@gmail.com

Intrinsic ValueLitian Pictures Holdings Limited (9958.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

Litian Pictures Holdings Limited operates as a specialized drama series distributor within China's competitive entertainment sector, focusing on developing, marketing, and distributing films and television dramas. The company generates revenue through three primary segments: Self-Produced Drama Series, where it creates original content; Outright-Purchased Drama Series, involving acquisition of third-party productions; and ancillary services including script copyright sales and distribution agency roles. Its core business model centers on licensing broadcasting rights to television channels and online media platforms, leveraging co-financing arrangements to mitigate production risks while expanding content portfolio diversity. Operating in a highly regulated market subject to content approval processes, Litian navigates China's evolving media landscape by serving both traditional satellite/terrestrial TV channels and growing digital streaming platforms. The company maintains a niche position in the mid-market segment, competing against larger state-owned enterprises and major private studios through focused regional relationships and specialized content development capabilities.

Revenue Profitability And Efficiency

The company reported HKD 15.1 million in revenue for the period, reflecting challenging market conditions in China's entertainment sector. Significant net losses of HKD 43.1 million indicate substantial operational challenges and potential content development costs exceeding revenue generation. Positive operating cash flow of HKD 11.1 million suggests some core operations remain cash-generative despite the reported accounting losses.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.14 demonstrates weak earnings power currently, though the positive operating cash flow indicates potential underlying operational viability. The absence of capital expenditures suggests a asset-light approach to content distribution, though this may limit long-term content ownership advantages. The model appears focused on licensing rather than heavy investment in production infrastructure.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 159.4 million significantly exceeding cash reserves of HKD 8.3 million. This debt-heavy structure creates financial vulnerability, particularly given the company's current loss-making position. The substantial debt burden may constrain strategic flexibility and require careful liquidity management.

Growth Trends And Dividend Policy

No dividend payments reflect the company's current loss position and need to conserve capital. The challenging revenue performance suggests contraction rather than growth in the current period. The company appears to be in a consolidation phase, prioritizing operational stability over expansion given market headwinds and financial constraints.

Valuation And Market Expectations

With a market capitalization of HKD 117 million, the market appears to be valuing the company above its current revenue base, potentially anticipating recovery or strategic developments. The negative beta of -0.185 suggests unusual price movement patterns possibly disconnected from broader market trends, indicating specialized investor expectations.

Strategic Advantages And Outlook

The company's positioning in China's drama distribution market provides niche expertise, though regulatory and competitive pressures create significant challenges. Strategic focus on co-financing arrangements helps mitigate production risk while maintaining content flow. The outlook remains cautious given financial leverage and market conditions, requiring careful navigation of China's evolving media landscape.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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