investorscraft@gmail.com

Intrinsic ValueOCI International Holdings Limited (0329.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

OCI International Holdings Limited operates as a specialized financial services provider based in Hong Kong, focusing on the dynamic Chinese market. Its core revenue model is derived from providing asset management and investment advisory services to both corporate entities and individual professional investors. The company also engages in proprietary securities trading and investments, alongside a smaller, non-core division involved in the trading of wines and beverages, which diversifies its income streams beyond traditional finance. Operating within the highly competitive Asian capital markets sector, the firm positions itself as a niche player catering to sophisticated clients seeking exposure to the PRC. Its market position is that of a smaller, agile entity rather than a large-scale investment bank, allowing for specialized service offerings. The company's strategic focus on the Chinese market links its performance closely to regional economic conditions and investor sentiment, requiring adept navigation of regulatory landscapes and market volatility to maintain its standing.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 80.7 million but incurred a net loss of HKD 9.8 million, indicating significant profitability challenges. The negative net income margin reflects operational inefficiencies or market headwinds impacting its core advisory and trading activities. Positive operating cash flow of HKD 12.8 million, however, suggests some underlying cash generation ability despite the reported loss.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by a diluted loss per share of HKD 0.0065. The absence of capital expenditures implies a asset-light operational model, focusing its deployed capital on financial investments and working capital rather than fixed assets. This structure aims for capital efficiency but is presently challenged by negative bottom-line results.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 67.1 million, significantly outweighing its total debt of HKD 6.0 million. This low leverage ratio indicates a conservative financial structure with minimal solvency risk. The company's financial health is characterized by a robust cash buffer, providing flexibility to navigate periods of operational losses.

Growth Trends And Dividend Policy

Recent performance shows a contraction, with a net loss following a period of revenue generation. The company has not instituted a dividend policy, as confirmed by a dividend per share of zero, opting to retain all earnings—or absorb losses—to fund its operations and potential future growth initiatives rather than returning capital to shareholders. This is typical for firms in a development or turnaround phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 637 million, the market is valuing the company at a significant premium to its annual revenue, implying expectations of future growth and profitability recovery. A beta of 1.071 indicates that the stock's price exhibits slightly more volatility than the broader market, reflecting the higher risk profile associated with its current loss-making status and niche market focus.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized focus on the Chinese market and an asset-light business model that allows for operational agility. Its strong, unlevered balance sheet provides a crucial advantage to withstand market downturns and pursue opportunities. The outlook remains contingent on its ability to translate its advisory and trading activities into sustainable profitability, leveraging its Hong Kong base to access Chinese capital flows.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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