investorscraft@gmail.com

Intrinsic ValueEverChina Int'l Holdings Company Limited (0202.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

EverChina Int'l Holdings operates as a diversified conglomerate with a fragmented business portfolio spanning property investment, hotel operations, agricultural activities, securities investment, and manganese mining. The company's core revenue model combines rental income from commercial properties in China and Bolivia with hospitality services, agricultural sales, and resource extraction. This diversified approach exposes the company to multiple economic sectors while creating operational complexity. Its market position is niche, operating as a small-cap conglomerate without dominant market share in any particular segment. The company faces challenges in achieving operational synergies across its disparate business units while navigating different regulatory environments in China and South America. This diversification strategy aims to mitigate sector-specific risks but may dilute management focus and capital allocation efficiency across its various operations.

Revenue Profitability And Efficiency

The company generated HKD 108.2 million in revenue but reported a net loss of HKD 40.2 million, indicating significant profitability challenges. Negative operating cash flow of HKD 38.9 million further underscores operational inefficiencies. The diversified business model has not translated into sustainable profitability, with the loss per share of HKD 0.0055 reflecting weak earnings generation across its various segments.

Earnings Power And Capital Efficiency

Negative earnings power is evident with diluted EPS of -HKD 0.0055 and substantial capital expenditures of HKD 131.6 million. The significant investment outflows contrast sharply with negative operating cash flow, suggesting capital allocation challenges. The company's return on invested capital appears negative given the net loss position and substantial asset base across multiple business segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 312.6 million in cash against total debt of HKD 413.5 million, indicating moderate liquidity but leveraged positioning. The debt-to-equity ratio requires careful monitoring given the company's loss-making operations. The cash position provides some buffer, but sustained negative cash flows could pressure financial stability over time.

Growth Trends And Dividend Policy

No dividend payments reflect the company's focus on preserving capital during this challenging period. The negative earnings and cash flow trends indicate contraction rather than growth across business segments. The substantial capital expenditures suggest investment for future recovery, though current operational performance does not support organic growth momentum.

Valuation And Market Expectations

With a market capitalization of HKD 1.55 billion, the company trades at negative earnings multiples due to its loss position. The beta of 0.453 suggests lower volatility than the broader market, possibly reflecting limited investor interest or perception as a value play. Market expectations appear subdued given the operational challenges and diversified but underperforming business model.

Strategic Advantages And Outlook

The company's primary advantage lies in its geographic and business diversification, though this has not translated into operational success. The outlook remains challenging given persistent losses and negative cash flows. Strategic focus may be needed on rationalizing underperforming segments and improving operational efficiency across its diversified portfolio to achieve sustainable profitability.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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