investorscraft@gmail.com

Intrinsic ValueGreenheart Group Limited (0094.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Greenheart Group Limited is a Hong Kong-based forestry investment holding company operating in the basic materials sector, specifically lumber and forest products. Its core revenue model is derived from the sustainable harvesting, processing, and global sale of both hardwood and softwood timber products. The company manages a geographically diversified asset base, with significant forestry concessions in Suriname for hardwoods and freehold plantations in New Zealand for radiata pine. Its products serve a wide range of end markets, including furniture manufacturing, construction, marine applications, and interior decoration, positioning it as a supplier of raw materials to industrial and consumer sectors. This operational structure provides a natural hedge against regional market fluctuations and species-specific demand cycles. Greenheart's market position is that of a specialized, mid-tier operator with valuable long-term timber rights, though it operates in a highly competitive global market against larger, integrated players.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 51.9 million. However, operational performance was challenged, resulting in a significant net loss of HKD 139.2 million and negative operating cash flow of HKD 22.1 million. Capital expenditures were modest at HKD 1.2 million, suggesting limited investment in new productive capacity during this cycle.

Earnings Power And Capital Efficiency

The company's earnings power was severely impacted, as reflected by a diluted EPS of -HKD 0.075. Negative cash flow from operations indicates challenges in converting timber sales into liquid funds, which pressures overall capital efficiency and the ability to self-fund operations or growth initiatives without external financing.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 19.5 million against a substantial total debt of HKD 438.2 million. This high leverage ratio, coupled with negative cash flow, indicates strained financial health and potential liquidity concerns that may require strategic financial management or restructuring.

Growth Trends And Dividend Policy

Current financial trends reflect contraction rather than growth, with the company reporting a net loss. Reflecting this challenging financial position, the company maintained a dividend per share of HKD 0, consistent with a policy of capital preservation during a period of operational and financial difficulty.

Valuation And Market Expectations

With a market capitalization of approximately HKD 214 million, the market is valuing the company significantly below its reported debt level. A beta of 0.449 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its niche asset base, though current expectations appear to be heavily discounted due to profitability challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its long-term, geographically diverse forestry concessions and freehold land assets. The outlook hinges on its ability to improve operational execution, manage its debt burden, and capitalize on global timber demand to return to profitability and positive cash generation.

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