investorscraft@gmail.com

Intrinsic ValueSuperactive Group Company Limited (0176.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Superactive Group operates as a diversified investment holding company with a primary focus on consumer electronics manufacturing and distribution, serving markets across Mainland China, Hong Kong, and international regions. The company's core revenue model encompasses product sales from its electronics division while maintaining supplementary income streams through its nursery education services, money lending operations, property development and management activities, and regulated financial services. This diversified approach positions Superactive within multiple sectors including technology, education, financial services, and real estate, creating a unique conglomerate structure that leverages cross-industry opportunities. The company's market positioning reflects a strategic attempt to balance traditional manufacturing with service-oriented businesses, though its consumer electronics segment remains the foundational operation. As a subsidiary of Super Fame Holdings Limited, the group maintains its headquarters in Central, Hong Kong, operating in competitive markets where scale and specialization present ongoing challenges for diversified players.

Revenue Profitability And Efficiency

The company generated HKD 67.6 million in revenue for FY2023 while reporting a significant net loss of HKD 239.0 million, indicating substantial profitability challenges. Operating cash flow remained positive at HKD 4.8 million, though capital expenditures of HKD 1.0 million suggest limited investment in growth assets. The negative earnings per share of HKD 0.12 reflects the overall financial performance difficulties across its diversified operations.

Earnings Power And Capital Efficiency

Superactive's earnings power appears constrained as evidenced by the substantial net loss position. The company's capital efficiency metrics are challenged given the negative profitability relative to its revenue base. Operating cash flow generation, while positive, appears insufficient to support the company's broader operational requirements and debt servicing needs given current performance levels.

Balance Sheet And Financial Health

The balance sheet shows HKD 5.8 million in cash against total debt of HKD 484.9 million, indicating significant leverage concerns. The debt-to-equity structure appears strained given the company's negative earnings and modest cash position. Financial health metrics suggest elevated risk with limited liquidity buffers to navigate current operational challenges.

Growth Trends And Dividend Policy

No dividend distributions occurred in FY2023, consistent with the company's loss-making position. Growth trends appear challenged given the revenue scale relative to historical context and market capitalization. The company's diversified model has not translated into sustainable growth or profitability based on current financial metrics.

Valuation And Market Expectations

With a market capitalization of approximately HKD 26.4 million, the market appears to be pricing significant challenges given the company's financial performance. The beta of 0.813 suggests moderate volatility relative to the broader market. Valuation metrics reflect skepticism about recovery prospects given current operational and financial metrics.

Strategic Advantages And Outlook

The company's diversified model provides multiple revenue streams but may lack focus in competitive markets. Strategic advantages are not immediately evident given current financial performance. The outlook remains challenging without clear catalysts for operational turnaround or improved profitability across its business segments.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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