investorscraft@gmail.com

Intrinsic ValueCIL Holdings Limited (0479.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CIL Holdings Limited operates as a diversified investment holding company with a complex portfolio of businesses primarily focused on distribution and trading. Its core operations involve distributing server storage, multi-media, and communication products in Hong Kong, while also supplying rice cookers and household electrical appliances across mainland China, Southeast Asia, the Middle East, Africa, and South America. This geographic diversification positions the company in emerging consumer markets while maintaining its Hong Kong base. Beyond distribution, CIL engages in non-core activities including money lending operations in Hong Kong, securities trading, equity investments, concert organization in Hong Kong and Macau, and corporate services. This multifaceted approach creates a conglomerate structure with exposure to both consumer cyclical products and financial services, though this diversification may present challenges in maintaining strategic focus and operational synergy across its disparate business units in a competitive global market.

Revenue Profitability And Efficiency

The company generated HKD 135.1 million in revenue for FY2019 but reported a significant net loss of HKD 56.8 million, indicating severe profitability challenges. Operating cash flow was negative HKD 1.7 million, suggesting operational inefficiencies and potential liquidity constraints in its core business activities despite the revenue generation.

Earnings Power And Capital Efficiency

CIL demonstrated weak earnings power with a diluted EPS of -HKD 0.0131, reflecting poor capital allocation across its diverse operations. The negative operating cash flow combined with minimal capital expenditures of only HKD 10,000 indicates constrained investment capacity and limited growth-oriented capital deployment.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with high total debt of HKD 87.3 million against minimal cash and equivalents of HKD 0.7 million, creating a strained liquidity position. This significant debt burden relative to cash reserves presents substantial financial risk and potential solvency concerns for the company.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and cash flow challenges. The negative financial performance across key metrics suggests contraction rather than growth, with no apparent trajectory for near-term improvement or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 52 million, the market appears to be pricing the company at a significant discount to its revenue, reflecting skepticism about its business model viability and future prospects. The negative earnings and cash flow likely drive this discounted valuation multiple.

Strategic Advantages And Outlook

The company's geographic diversification across emerging markets represents a potential strategic advantage, though execution challenges are evident. The outlook remains challenging given the substantial losses, high debt load, and negative cash flow, requiring significant operational turnaround to achieve sustainable profitability.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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