investorscraft@gmail.com

Intrinsic ValuePT International Development Corporation Limited (0372.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

PT International Development Corporation operates as a diversified investment holding company with a complex portfolio spanning commodity trading, financial services, and infrastructure operations. The company's core revenue model derives from trading metals including copper, nickel, and aluminum across Hong Kong, China, Canada, and Sri Lanka, supplemented by chemical and energy product trading. Its business segments extend beyond traditional trading to include metal recycling, petrochemical port services at Qinzhou Port in Guangxi, and various financial services such as loan financing, asset management, and insurance brokerage. This diversified approach positions the company across multiple sectors including commodities, financial services, and port logistics, though it operates in highly competitive markets with thin margins. The company's market position appears fragmented, lacking clear dominance in any single sector, while its geographical spread across Asia and North America provides some diversification benefits but also exposes it to multiple regulatory environments and market volatilities.

Revenue Profitability And Efficiency

The company generated HKD 140.7 million in revenue but reported a significant net loss of HKD 176.0 million, indicating severe profitability challenges. Negative operating cash flow of HKD 14.0 million combined with capital expenditures of HKD 10.6 million suggests operational inefficiencies and potential liquidity constraints. The substantial loss relative to revenue indicates poor cost management and potentially unfavorable trading conditions across its diversified business segments.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.58, the company demonstrates weak earnings power across its operations. The negative cash flow from operations further confirms poor capital efficiency, as the business is consuming rather than generating cash. The diversified nature of operations appears to be diluting rather than enhancing overall returns, suggesting suboptimal allocation of resources across its various business segments.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 480.6 million significantly exceeding cash and equivalents of HKD 33.6 million. This high debt burden, combined with negative cash flow, creates substantial financial risk. The debt-to-equity ratio appears elevated, indicating potential solvency concerns that could constrain the company's ability to fund operations or pursue strategic initiatives.

Growth Trends And Dividend Policy

Current financial performance indicates negative growth trends with substantial losses and no dividend distribution. The absence of dividends reflects the company's focus on preserving capital amid challenging operational conditions. The lack of positive momentum across key financial metrics suggests the company is in a contraction phase rather than pursuing aggressive growth strategies.

Valuation And Market Expectations

With a market capitalization of approximately HKD 50.9 million, the market appears to be pricing the company at a significant discount to its reported financial metrics. The beta of 1.154 indicates higher volatility than the market average, reflecting investor concerns about the company's financial stability and diversified but underperforming business model. Current valuation suggests low market confidence in turnaround prospects.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its geographical diversification and multi-segment operations, though this has not translated into financial success. The petrochemical port operations in Qinzhou Port represent a potentially valuable infrastructure asset, but overall outlook remains challenging given current financial performance. Successful restructuring of debt and improved operational efficiency across trading segments would be necessary for sustainable recovery.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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