investorscraft@gmail.com

Intrinsic ValueArchosaur Games Inc. (9990.HK)

Previous CloseHK$1.67
Intrinsic Value
Upside potential
Previous Close
HK$1.67

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

Archosaur Games Inc. is a prominent mobile game developer and operator headquartered in Beijing, primarily focused on the Chinese market with international reach. The company's core revenue model is driven by in-game purchases and virtual item sales within its diverse portfolio of self-developed titles, which span massively multiplayer online role-playing games (MMORPGs), simulation, female-oriented, shooting, and strategy card genres. Operating in the highly competitive electronic gaming and multimedia sector, Archosaur leverages its long-standing industry presence, established since 1997, to cultivate dedicated user communities and monetize player engagement through immersive, narrative-driven experiences. Its strategic market positioning is characterized by a multi-genre approach, aiming to capture various demographic segments and mitigate reliance on any single hit title, while navigating the stringent regulatory environment and intense competition inherent in China's digital entertainment landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.14 billion for the period, indicating a solid top-line presence in the mobile gaming market. However, operational efficiency remains challenged, as evidenced by a significant net loss of HKD -287 million and negative operating cash flow of HKD -188 million, reflecting high development costs and potentially intense market competition impacting profitability.

Earnings Power And Capital Efficiency

Archosaur's earnings power is currently constrained, with a diluted EPS of HKD -0.37. The negative operating cash flow, further reduced by capital expenditures of HKD -20.8 million, indicates that the company's investments in game development and operations are not yet generating sufficient returns, highlighting challenges in capital allocation and monetization efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 434 million, significantly outweighing its minimal total debt of HKD 15.5 million. This provides a substantial buffer to fund ongoing operations and development despite current cash burn, offering financial flexibility in a volatile industry.

Growth Trends And Dividend Policy

Current financial performance does not support a dividend policy, with a dividend per share of HKD 0. The company appears to be reinvesting all available resources into game development and user acquisition to drive future growth, prioritizing market expansion and title refreshes over shareholder returns in this phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.55 billion, the market is valuing the company at roughly 1.4x revenue, which is modest for a growth-oriented tech stock. The beta of 1.3 suggests higher volatility than the market, reflecting investor perceptions of risk associated with its current loss-making status and the competitive gaming sector.

Strategic Advantages And Outlook

Archosaur's key advantages include its long-term industry expertise, diverse game portfolio, and strong cash position. The outlook hinges on its ability to translate development investments into hit titles that achieve profitability, navigate regulatory changes, and effectively monetize its user base to reverse negative cash flows and achieve sustainable growth.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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