investorscraft@gmail.com

Intrinsic ValueInternational Genius Company (0033.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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

International Genius Company, operating as Amber Hill Financial Holdings, is a Hong Kong-based financial services firm with a diversified and complex business model. Its core operations span multiple sectors, including the trading of party products, metals, minerals, and other commodities, which form a significant part of its revenue stream. Beyond trading, the company engages in securities brokerage, asset management services, credit guarantees, and investment activities, positioning itself as a multifaceted financial entity. This diversified approach allows it to tap into various revenue sources but also exposes it to the volatilities of different market cycles and commodity prices. Its operations extend beyond Hong Kong to mainland China, Singapore, Malaysia, and the United States, indicating a strategic intent to capture international opportunities. The company's market position is that of a smaller, niche player in the highly competitive Asian financial services landscape, requiring agility to navigate its varied business lines.

Revenue Profitability And Efficiency

The company generated HKD 226.7 million in revenue for the period. However, it reported a net loss of HKD 39.99 million, indicating significant profitability challenges. Operating cash flow was negative HKD 19.64 million, further highlighting inefficiencies in converting revenue into cash from core operations during this fiscal year.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0736, reflecting a lack of earnings power. The negative operating cash flow and capital expenditures of HKD 13.19 million suggest the business consumed rather than generated cash, pointing to poor capital efficiency and challenging underlying operational performance.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 47.72 million against total debt of HKD 24.54 million, providing a moderate liquidity buffer. The net cash position offers some financial flexibility, though the company's overall financial health is challenged by its recent operating losses and negative cash flows.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a material net loss following the reported revenue. The company maintained a dividend per share of HKD 0, consistent with its loss-making position and negative cash flows, reflecting a prudent capital retention policy under current financial conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 248.4 million, the market is valuing the company at roughly 1.1 times its revenue. A negative beta of -0.057 suggests a historical low correlation with the broader market, which may be influenced by its unique and diversified business mix.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its operational diversification across trading and financial services. The outlook remains uncertain due to recent losses, and success is contingent on improving operational efficiency and profitability across its business segments to 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