investorscraft@gmail.com

Intrinsic ValueCentury Legend (Holdings) Limited (0079.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Century Legend (Holdings) Limited operates as a diversified investment holding company within Hong Kong's consumer cyclical sector, structured across six distinct business segments. Its core revenue model is inherently fragmented, deriving income from hair styling services under the Headquarters brand, property rentals in Hong Kong and Macau, money lending operations, securities investments in listed equities, hospitality services, and property project management. This multi-pronged approach positions the company as a small-cap conglomerate with exposure to local consumer services and real estate markets, though it lacks a dominant market position in any single industry. The company's strategy reflects a pursuit of diversified cash flows rather than sector-specific expertise, operating in highly competitive and mature markets where scale and specialization are critical advantages it does not prominently possess.

Revenue Profitability And Efficiency

The company generated HKD 48.0 million in revenue but reported a significant net loss of HKD 31.1 million, indicating severe profitability challenges. Negative operating cash flow of HKD 2.9 million, coupled with zero capital expenditures, suggests operational inefficiency and a lack of reinvestment into business segments, raising concerns about its ability to sustain operations without external funding.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0953, Century Legend demonstrates no earnings power in the current period. The negative cash flow from operations further highlights poor capital efficiency, as the company is consuming rather than generating cash from its diverse business activities, indicating fundamental issues in monetizing its investments.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position with HKD 12.4 million in cash against HKD 148.7 million in total debt, resulting in a highly leveraged structure. This significant debt burden relative to minimal cash reserves and ongoing operational losses presents substantial solvency risks and constrained financial flexibility.

Growth Trends And Dividend Policy

The company exhibits negative growth trends with substantial losses and no dividend distribution, reflecting a conservative capital retention policy amid financial distress. The absence of dividends aligns with its need to preserve limited cash resources rather than reward shareholders, indicating a focus on survival over growth or income generation.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 31.0 million, the market appears to assign minimal value to the company's diversified holdings, potentially pricing in continued operational challenges. The negative beta of -0.455 suggests atypical price movement relative to the broader market, possibly reflecting its niche status and financial distress.

Strategic Advantages And Outlook

The company's primary advantage lies in its asset diversification across multiple sectors, though this has not translated to financial stability. The outlook remains challenging given its leveraged balance sheet, operational losses, and negative cash flow, requiring significant strategic restructuring or divestment to improve its precarious financial position.

Sources

Company DescriptionFinancial Data Provided

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