investorscraft@gmail.com

Intrinsic ValueVongroup Limited (0318.HK)

Previous CloseHK$0.62
Intrinsic Value
Upside potential
Previous Close
HK$0.62

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

Vongroup Limited operates as a diversified investment holding company with a strategic focus on three core segments: Technology & Management, Financial Services, and Property. Its technology segment provides IT services, while financial services include consumer finance and securities trading. The property division focuses on acquiring, managing, and renting undervalued commercial, residential, and carpark properties across Hong Kong, Mainland China, Macau, and Southeast Asia. This multi-sector approach allows the company to leverage synergies between its businesses, though it operates in highly competitive and regulated environments. Its market position is that of a smaller, agile player navigating regional economic cycles and property market fluctuations, rather than a dominant sector leader. The company's headquarters in Hong Kong provides a strategic base for its Pan-Asian operations, targeting value opportunities in its chosen niches.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 204.8 million and a net income of HKD 21.1 million, translating to a net profit margin of approximately 10.3%. This indicates reasonable profitability from its diversified operations. However, the negative operating cash flow of HKD -28.2 million raises questions about the quality of earnings and working capital management during the period.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.082, reflecting its earnings power across its business segments. Capital expenditures were minimal at HKD -12,000, suggesting asset-light operations in certain divisions. The negative operating cash flow relative to positive net income warrants further investigation into the sustainability of its earnings quality and cash conversion cycle.

Balance Sheet And Financial Health

Vongroup maintains a balanced financial position with cash and equivalents of HKD 53.1 million against total debt of HKD 53.0 million, indicating a manageable leverage ratio. The near parity between cash and debt provides some financial flexibility, though the negative operating cash flow requires careful monitoring of liquidity needs across its diversified business operations.

Growth Trends And Dividend Policy

The company did not pay dividends in FY 2024, retaining earnings for operational needs and potential growth initiatives. Its diversified business model across technology, finance, and property sectors provides multiple potential growth vectors, though the negative operating cash flow suggests potential challenges in funding expansion organically from current operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 108.3 million, the company trades at a P/E ratio of roughly 5.1 based on FY 2024 earnings. The negative beta of -0.136 suggests low correlation with broader market movements, possibly reflecting its unique diversified structure and smaller market presence.

Strategic Advantages And Outlook

Vongroup's main strategic advantage lies in its diversified portfolio across technology, finance, and property, providing revenue stability through different economic cycles. The company's ability to identify and manage undervalued property assets complements its financial and technology services. However, the negative operating cash flow presents a challenge that management must address to ensure sustainable operations across all business segments.

Sources

Company annual reportHong Kong Stock Exchange filings

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