investorscraft@gmail.com

Intrinsic ValueCocoon Holdings Limited (0428.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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

Cocoon Holdings Limited operates as a principal investment firm specializing in strategic investments across Asia and the Greater China region. The company focuses on diverse sectors including resources, technology-enabled manufacturing, food and retail, and healthcare, targeting both listed and unlisted companies. Its investment strategy emphasizes financial restructuring and capital infusion opportunities, positioning it as a specialized player in corporate turnaround and growth financing. Beyond direct investments, the firm provides comprehensive financial services including money market instruments, capital syndication, and strategic deal arrangement, leveraging its regional expertise to identify undervalued assets and restructuring opportunities. This multi-faceted approach allows Cocoon Holdings to capitalize on market dislocations and corporate transitions, though its niche focus limits its scale compared to larger diversified investment firms in the competitive Asian financial services landscape.

Revenue Profitability And Efficiency

The company reported minimal revenue of HKD 254,000 with a substantial net loss of HKD 76.81 million, indicating significant challenges in generating sustainable investment returns. Operating cash flow remained positive at HKD 1.245 million, suggesting some operational activity despite the overall negative profitability. The absence of capital expenditures reflects the firm's asset-light investment approach rather than traditional operating business model.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 1.08 and negative net income, the company demonstrates weak earnings power in the current period. The minimal revenue generation relative to the market capitalization of approximately HKD 30 million indicates poor capital efficiency and challenges in monetizing its investment portfolio effectively during this reporting period.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of HKD 191,000 against total debt of HKD 13.939 million, creating a leveraged position. The debt-to-equity structure appears strained given the company's current cash generation capabilities, though the absence of capital expenditure requirements provides some financial flexibility despite the apparent liquidity constraints.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and focus on capital preservation. The negative financial performance suggests contraction rather than growth, with the firm likely prioritizing portfolio restructuring over expansion in the current market environment given its challenging financial metrics.

Valuation And Market Expectations

Trading with a negative beta of -0.328, the stock exhibits counter-cyclical characteristics relative to the broader market. The modest market capitalization of HKD 30 million reflects market skepticism about near-term recovery prospects, with investors likely pricing in continued challenges in the investment portfolio's performance and valuation.

Strategic Advantages And Outlook

The company's specialized focus on financial restructuring and regional expertise in Greater China provides potential niche advantages. However, the current financial performance indicates significant execution challenges. Success depends on identifying and capitalizing on distressed opportunities while managing the leveraged balance sheet structure effectively in a challenging market environment.

Sources

Company financial reportsHong 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