investorscraft@gmail.com

Intrinsic ValueChina International Development Corporation Limited (0264.HK)

Previous CloseHK$2.15
Intrinsic Value
Upside potential
Previous Close
HK$2.15

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

China International Development Corporation Limited operates as a niche manufacturer and retailer in the global leather goods and fashion accessories sector. Its core business model is bifurcated into leather manufacturing, where it produces goods for distribution, and a retail segment operating under the AREA 0264 brand. The company has strategically diversified into adjacent areas, including industrial hemp fabric production and logistics, aiming to create a vertically integrated supply chain. This positions it within the competitive consumer cyclical industry, targeting specific market segments with its specialized product offerings. Its market presence is limited, with a small retail footprint of four stores and a single workshop, indicating a focus on a boutique rather than a mass-market scale. The company's subsidiary status under Waterfront Holding Group suggests its strategic direction is part of a broader corporate framework, influencing its capital allocation and growth initiatives within a challenging global retail environment.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 21.96 million for the period, indicating a very small operational scale. Profitability was severely challenged, with a net loss of HKD 17.06 million and negative operating cash flow of HKD 6.44 million. The absence of capital expenditures suggests a lack of investment in maintaining or growing productive capacity, which impacts long-term operational efficiency.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.0412. The negative operating cash flow further underscores an inability to generate cash from core operations. This indicates significant inefficiency in converting revenue into profit and cash, placing strain on the company's financial resources and overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of only HKD 829,000 against total debt of HKD 41.04 million. This high debt-to-cash ratio signals substantial financial risk and potential liquidity constraints. The company's financial health appears precarious, with limited resources to service its obligations or weather operational downturns.

Growth Trends And Dividend Policy

Current financial metrics do not indicate a positive growth trajectory, with losses and negative cash flow. The company has not paid dividends, a policy that is consistent with its need to conserve all available capital to fund operations and address its financial challenges rather than returning cash to shareholders.

Valuation And Market Expectations

The market capitalization of approximately HKD 1.08 billion appears disconnected from the company's fundamental financial performance, which is characterized by minimal revenue and significant losses. This valuation likely incorporates speculative elements or non-operating assets, rather than expectations for near-term earnings power from its core business segments.

Strategic Advantages And Outlook

Potential strategic advantages may lie in its niche manufacturing expertise and vertical integration efforts into hemp production. However, the outlook is clouded by its weak financial position, operational losses, and the highly competitive nature of the global retail and apparel industry. Successful execution of its diversified strategy is critical but faces significant headwinds.

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