investorscraft@gmail.com

Intrinsic ValueFar East Holdings International Limited (0036.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

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

Far East Holdings International Limited operates as a specialized investment holding entity with a dual focus on property and securities investments, primarily within Hong Kong. Its core revenue model is driven by rental income from its portfolio of commercial properties and returns generated from its strategic investments in short-term marketable securities. The company is categorized within the Consumer Cyclical sector under Apparel Manufacturers, though this classification appears historical, as its current operations are squarely focused on financial asset management and real estate. Its market position is that of a small, niche player in Hong Kong's competitive investment landscape, leveraging local market knowledge to manage its concentrated asset base. The firm's strategy is characterized by a conservative, income-oriented approach, though its scale and limited diversification present distinct challenges in navigating broader economic cycles and property market fluctuations.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 14.2 million, primarily from property rentals and investment income. However, profitability was severely impacted by a substantial net loss of HKD 343.5 million, resulting in negative diluted EPS of HKD -2.83. Operating cash flow was positive at HKD 8.4 million, indicating some core cash generation ability despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is challenged, as evidenced by the significant net loss. Capital expenditure was minimal at HKD -0.4 million, suggesting a non-expansionary phase focused on managing the existing asset base rather than deploying new capital into growth initiatives or substantial property enhancements.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of only HKD 0.6 million against total debt of HKD 655.6 million. This high debt burden relative to its cash position and market capitalization raises significant concerns about financial flexibility and overall solvency in the near term.

Growth Trends And Dividend Policy

There are no indications of growth from the provided financials, with the company reporting a substantial loss. Reflecting this financial stress, the dividend per share was zero, confirming a suspension of shareholder returns to preserve capital amidst current challenges.

Valuation And Market Expectations

With a market capitalization of approximately HKD 93.1 million, the market is valuing the company at a significant discount to its reported book value, implied by the large net loss. The negative beta of -0.266 suggests the stock has exhibited a low correlation to broader market movements, potentially viewed as a distinct, special situation by investors.

Strategic Advantages And Outlook

The company's primary advantage is its portfolio of Hong Kong commercial property assets, though its high leverage limits strategic optionality. The outlook is cautious, contingent on stabilizing its property income, managing its debt obligations, and potentially restructuring its investment portfolio to improve overall financial health and return to profitability.

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