investorscraft@gmail.com

Intrinsic ValueNimble Holdings Company Limited (0186.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nimble Holdings operates as a diversified investment holding company with a core focus on technology distribution and property development in China and the United States. Its primary revenue streams are derived from trading household appliances, wires, and cables, supplemented by the distribution of houseware and audio products. The company's operations are segmented into PRC Property Development, Emerson, PRC Household Appliances, and PRC IT Services, reflecting a multi-faceted approach to capturing value across different but complementary sectors. This structure allows it to leverage cross-segment synergies while mitigating risks associated with reliance on a single market or product category. Its market position is that of a niche distributor and developer, operating as a subsidiary of Wealth Warrior Global Limited, with a presence in both the competitive Chinese market and the established US market, though it remains a relatively small player in the broader technology distribution landscape.

Revenue Profitability And Efficiency

The company generated HKD 1.45 billion in revenue for the period. However, profitability is extremely thin, with net income of just HKD 1 million, indicating significant margin pressure and operational inefficiencies. The modest operating cash flow of HKD 49 million suggests some ability to convert sales into cash, but the overall picture is one of a low-margin business struggling to translate top-line performance into bottom-line results.

Earnings Power And Capital Efficiency

Earnings power is minimal, as evidenced by a diluted EPS of HKD 0.0002. Capital expenditures were a modest negative HKD 2 million, indicating the company is not heavily investing in growth or maintaining its asset base. This low level of investment, combined with negligible earnings, points to very poor returns on invested capital and a lack of significant value creation from its operational assets.

Balance Sheet And Financial Health

The balance sheet is characterized by a substantial cash position of HKD 1.05 billion against total debt of HKD 426 million, resulting in a strong net cash position. This provides a significant buffer for financial stability and suggests low immediate liquidity risk. The company's financial health is primarily supported by this large cash reserve rather than operational profitability.

Growth Trends And Dividend Policy

There is no current dividend policy, as the company did not pay a dividend. The lack of profitability and minimal earnings growth trends suggest a focus on preservation rather than aggressive expansion or shareholder returns. The company's strategy appears to be one of maintaining its current diversified operations without a clear, profitable growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.06 billion, the company trades at a low multiple to its revenue, reflecting the market's skepticism towards its profitability and future growth prospects. The negative beta of -0.22 suggests a historical low correlation with the broader market, which may be attributed to its unique structure and niche operations.

Strategic Advantages And Outlook

The company's primary strategic advantage is its strong net cash position, which provides financial flexibility. However, its outlook is challenged by its inability to generate meaningful profits from its diversified operations. Success is contingent on improving operational efficiencies and leveraging its segments to achieve sustainable profitability, a challenge it has not yet overcome.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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