investorscraft@gmail.com

Intrinsic ValueChina Beidahuang Industry Group Holdings Limited (0039.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

China Beidahuang Industry Group Holdings Limited operates a highly diversified portfolio across multiple sectors, primarily within the consumer defensive space. Its core revenue model is generated through the sale and distribution of wine and liquor, wholesale and retail trading of various food products including staple foods, cooking oil, and frozen goods, and construction and land development activities. The company further diversifies its income streams through logistic and office facility rentals in Hong Kong and mainland China, provision of financial leasing services, and mineral processing operations involving the flotation selection and sale of non-ferrous metal mineral products. This conglomerate structure positions it within the competitive grocery and consumer staples sector in Greater China, though its broad diversification across non-core areas like mining and financial leasing suggests a lack of a focused market leadership position in any single segment, potentially operating as a smaller, multifaceted holding company rather than a dominant pure-play consumer defensive entity.

Revenue Profitability And Efficiency

The company reported revenue of HKD 182.1 million for the period, indicating a modest operational scale. However, profitability was severely challenged, with a significant net loss of HKD -295.8 million. This substantial loss, relative to revenue, points to deep inefficiencies, high costs, or potential impairments within its diversified operations. Operating cash flow was also deeply negative at HKD -128.7 million, underscoring severe cash generation problems from its core business activities.

Earnings Power And Capital Efficiency

Earnings power is currently non-existent, as reflected by a diluted EPS of HKD -0.0225. The negative operating cash flow, which far exceeds the modest capital expenditures of HKD -8.7 million, indicates that the company's operations are consuming cash rather than generating it. This severely constrains its ability to fund growth or service obligations internally, highlighting extremely poor capital efficiency across its business segments.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of only HKD 10.6 million, which is insufficient against total debt of HKD 118.4 million. This significant debt burden, coupled with persistent operating and net losses, raises substantial concerns about solvency and financial health. The company's ability to meet its short-term obligations and service its debt without external support appears highly constrained.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with the company reporting a net loss. The dividend per share is zero, which is a prudent policy given the substantial losses and negative cash flows. Retaining all capital is necessary for survival rather than funding expansion, suggesting a period of contraction or restructuring rather than growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 707.3 million, the market valuation appears disconnected from the underlying fundamentals of significant losses and a weak balance sheet. The negative beta of -0.607 suggests a low correlation to the broader market, which may reflect its unique risk profile or trading characteristics. The valuation likely incorporates speculative elements or asset value expectations beyond current earnings.

Strategic Advantages And Outlook

The company's primary strategic advantage is its extreme diversification across unrelated sectors, though this also presents significant management challenges. The outlook is highly uncertain, contingent on its ability to stem losses, improve operational cash flow, and manage its debt load. A strategic refocus on core, profitable segments or successful restructuring of underperforming units is likely required to ensure long-term viability.

Sources

Company DescriptionProvided Financial Data

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