investorscraft@gmail.com

Intrinsic ValueAsian Citrus Holdings Limited (0073.HK)

Previous CloseHK$1.72
Intrinsic Value
Upside potential
Previous Close
HK$1.72

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

Asian Citrus Holdings Limited is a specialized agricultural producer operating within China's consumer defensive sector, focusing exclusively on the cultivation and sale of oranges. Its core revenue model is derived from a vertically integrated operation spanning its own plantation business and a complementary fruit distribution segment. The company's primary assets are its citrus groves, from which it generates sales of fresh produce, while its distribution arm provides an additional channel for sourcing and selling a variety of other fruits. This positions the firm within the niche market of large-scale citrus farming, a capital-intensive and weather-dependent industry. Its market position is that of a dedicated, single-commodity producer, which subjects it to significant exposure to crop yields, commodity price fluctuations, and seasonal demand patterns inherent to the agricultural sector. The company's operational focus within a specific geographic region further defines its competitive landscape, competing with other local growers and larger agricultural conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of HKD 168.6 million for the period. However, operational performance was challenged, resulting in a net loss of HKD 25.6 million and negative diluted earnings per share of HKD 1.86. This unprofitability was compounded by negative operating cash flow of HKD 24.2 million, indicating fundamental pressures on cash generation from core business activities.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss. Capital expenditure was modest at HKD 1.3 million, suggesting limited investment in expanding or upgrading productive assets. The negative cash flow from operations highlights an inability to self-fund its capital needs or sustain operations without external financing or drawing down existing reserves.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 16.8 million against total debt of HKD 16.9 million, indicating a narrowly positive net cash position. While not highly leveraged, the company's financial health is pressured by its consistent cash burn and losses, which erode its equity base and liquidity over time.

Growth Trends And Dividend Policy

The reported financials reflect a contraction rather than growth, with the company operating at a loss. Reflecting this challenging financial position, the company maintained a dividend per share of HKD 0.00, a prudent policy that conserves all available capital to support ongoing operations and stability.

Valuation And Market Expectations

With a modest market capitalization of approximately HKD 28.3 million, the market valuation appears to reflect the company's small scale and current financial difficulties. A beta of 0.33 suggests the stock has been less volatile than the broader market, potentially indicating lower investor speculation on a turnaround.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused expertise in citrus cultivation within China. The outlook remains challenging, contingent on improving operational efficiency, achieving higher crop yields, and returning to profitability to ensure long-term viability in a competitive and cyclical agricultural market.

Sources

Company Annual Report

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