First Time Loading...
C

Cloud Village Inc
HKEX:9899

Watchlist Manager
Cloud Village Inc
HKEX:9899
Watchlist
Price: 97.15 HKD 0.52% Market Closed
Updated: May 4, 2024

Intrinsic Value

Cloud Village, Inc. is an investment holding company, which operates as an online music platform. [ Read More ]

The intrinsic value of one Cloud Village Inc stock under the Base Case scenario is 90.58 HKD. Compared to the current market price of 97.15 HKD, Cloud Village Inc is Overvalued by 7%.

Key Points:
Intrinsic Value
Base Case
90.58 HKD
Overvaluation 7%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Cloud Village Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Cloud Village Inc stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Cloud Village Inc

Provide an overview of the primary business activities
of Cloud Village Inc.

What unique competitive advantages
does Cloud Village Inc hold over its rivals?

What risks and challenges
does Cloud Village Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Cloud Village Inc.

Provide P/S
for Cloud Village Inc.

Provide P/E
for Cloud Village Inc.

Provide P/OCF
for Cloud Village Inc.

Provide P/FCFE
for Cloud Village Inc.

Provide P/B
for Cloud Village Inc.

Provide EV/S
for Cloud Village Inc.

Provide EV/GP
for Cloud Village Inc.

Provide EV/EBITDA
for Cloud Village Inc.

Provide EV/EBIT
for Cloud Village Inc.

Provide EV/OCF
for Cloud Village Inc.

Provide EV/FCFF
for Cloud Village Inc.

Provide EV/IC
for Cloud Village Inc.

Show me price targets
for Cloud Village Inc made by professional analysts.

What are the Revenue projections
for Cloud Village Inc?

How accurate were the past Revenue estimates
for Cloud Village Inc?

What are the Net Income projections
for Cloud Village Inc?

How accurate were the past Net Income estimates
for Cloud Village Inc?

What are the EPS projections
for Cloud Village Inc?

How accurate were the past EPS estimates
for Cloud Village Inc?

What are the EBIT projections
for Cloud Village Inc?

How accurate were the past EBIT estimates
for Cloud Village Inc?

Compare the revenue forecasts
for Cloud Village Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Cloud Village Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Cloud Village Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Cloud Village Inc compared to its peers.

Compare the P/E ratios
of Cloud Village Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Cloud Village Inc with its peers.

Analyze the financial leverage
of Cloud Village Inc compared to its main competitors.

Show all profitability ratios
for Cloud Village Inc.

Provide ROE
for Cloud Village Inc.

Provide ROA
for Cloud Village Inc.

Provide ROIC
for Cloud Village Inc.

Provide ROCE
for Cloud Village Inc.

Provide Gross Margin
for Cloud Village Inc.

Provide Operating Margin
for Cloud Village Inc.

Provide Net Margin
for Cloud Village Inc.

Provide FCF Margin
for Cloud Village Inc.

Show all solvency ratios
for Cloud Village Inc.

Provide D/E Ratio
for Cloud Village Inc.

Provide D/A Ratio
for Cloud Village Inc.

Provide Interest Coverage Ratio
for Cloud Village Inc.

Provide Altman Z-Score Ratio
for Cloud Village Inc.

Provide Quick Ratio
for Cloud Village Inc.

Provide Current Ratio
for Cloud Village Inc.

Provide Cash Ratio
for Cloud Village Inc.

What is the historical Revenue growth
over the last 5 years for Cloud Village Inc?

What is the historical Net Income growth
over the last 5 years for Cloud Village Inc?

What is the current Free Cash Flow
of Cloud Village Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Cloud Village Inc.

Financials

Balance Sheet Decomposition
Cloud Village Inc

Current Assets 9.4B
Cash & Short-Term Investments 7.7B
Receivables 792.9m
Other Current Assets 858.8m
Non-Current Assets 506.5m
Long-Term Investments 90.4m
PP&E 57.6m
Other Non-Current Assets 358.4m
Current Liabilities 2.3B
Accounts Payable 457k
Accrued Liabilities 1.6B
Other Current Liabilities 770.4m
Non-Current Liabilities 60.5m
Long-Term Debt 6.7m
Other Non-Current Liabilities 53.7m
Efficiency

Earnings Waterfall
Cloud Village Inc

Revenue
7.9B CNY
Cost of Revenue
-5.8B CNY
Gross Profit
2.1B CNY
Operating Expenses
-1.8B CNY
Operating Income
330.2m CNY
Other Expenses
404m CNY
Net Income
734.2m CNY

Free Cash Flow Analysis
Cloud Village Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Cloud Village Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Positive Revenue Growth Forecast
Positive Free Cash Flow
Positive ROIC
Positive Gross Profit
34/100
Profitability
Score

Cloud Village Inc's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Cloud Village Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Negative Net Debt
Low D/E
84/100
Solvency
Score

Cloud Village Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Cloud Village Inc

Wall Street analysts forecast Cloud Village Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Cloud Village Inc is 115.27 HKD with a low forecast of 101 HKD and a high forecast of 135.45 HKD.

Lowest
Price Target
101 HKD
4% Upside
Average
Price Target
115.27 HKD
19% Upside
Highest
Price Target
135.45 HKD
39% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Cloud Village Inc

1M 1M
+1%
6M 6M
-3%
1Y 1Y
+27%
3Y 3Y
-51%
5Y 5Y
-51%
10Y 10Y
-51%
Annual Price Range
97.15
52w Low
67
52w High
103
Price Metrics
Average Annual Return -35.86%
Standard Deviation of Annual Returns 15.13%
Max Drawdown -74%
Shares Statistics
Market Capitalization 20.3B HKD
Shares Outstanding 214 919 570
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Cloud Village Inc

Country

China

Industry

Media

Market Cap

20.3B HKD

Dividend Yield

0%

Description

Cloud Village, Inc. is an investment holding company, which operates as an online music platform. The company is headquartered in Hangzhou, Zhejiang. The company went IPO on 2021-12-02. The firm's main business is to provide online music services, social entertainment services, advertising services and others based on its online platforms. The firm's software products include NetEase Cloud Music, LOOK Live, Soundwave, Sound Street and other software. The firm also provides value-added services such as music membership. The firm mainly conducts business in the domestic market.

Contact

ZHEJIANG
Hangzhou
Room 1201, Block A, Hangzhou International Expo Center, No. 353 Benjing Avenue, Qianjiang Century City, Xiaoshan District
http://ir.music.163.com/

IPO

2021-12-02

Employees

-

Officers

Chairman & CEO
Mr. Lei Ding
VP of Business Intelligence & Executive Director
Mr. Yong Li
Executive Director
Ms. Yanfeng Wang
Vice President of Finance
Ms. Ju Lu
Company Secretary
Ms. Wai Yee Wong HKICS; ICSA

See Also

Discover More
What is the Intrinsic Value of one Cloud Village Inc stock?

The intrinsic value of one Cloud Village Inc stock under the Base Case scenario is 90.58 HKD.

Is Cloud Village Inc stock undervalued or overvalued?

Compared to the current market price of 97.15 HKD, Cloud Village Inc is Overvalued by 7%.