investorscraft@gmail.com

Intrinsic ValueBlue River Holdings Limited (0498.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

Blue River Holdings Limited operates as a diversified investment holding company with a strategic focus on engineering services, port logistics, and property development in Hong Kong. The company's core revenue model is built across five distinct segments: Engineering provides comprehensive construction and project management services; Ports and Logistics develops and operates port facilities while managing LPG, CNG, and LNG distribution; Property engages in real estate investment, development, and leasing activities; Securities focuses on investment trading; and Financial Services offers loan financing and cash management solutions. This multi-segment approach positions the company within the competitive industrials sector, leveraging its engineering expertise and property holdings to create synergistic value across its operations. The company's market position reflects a mid-sized player with diversified interests, though it faces significant competition in each of its operating segments within the Hong Kong market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 39.0 million with a substantial net loss of HKD 177.4 million, indicating severe profitability challenges. Negative operating cash flow of HKD 36.0 million and capital expenditures of HKD 1.5 million suggest operational inefficiencies and constrained liquidity. The diluted EPS of -HKD 0.17 reflects significant value destruction for shareholders during the period.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained as evidenced by the substantial net loss and negative cash generation. The company's capital efficiency metrics are concerning, with operating cash flow failing to cover basic operational needs. The negative beta of -0.621 suggests counter-cyclical movement relative to the market, though this may reflect the company's distressed financial condition rather than defensive characteristics.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of HKD 13.0 million against total debt of HKD 94.8 million, creating a leveraged position with potential liquidity constraints. The debt-to-equity ratio appears elevated given the company's market capitalization of approximately HKD 151 million. Financial health is concerning with negative cash flow generation and significant debt obligations relative to available liquidity.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with negative profitability and cash flow generation. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve cash. No dividend distributions were made, reflecting management's focus on financial preservation rather than shareholder returns given the challenging operational environment.

Valuation And Market Expectations

With a market capitalization of HKD 151 million, the market appears to be pricing the company at a significant discount to its asset base, reflecting concerns about ongoing losses and financial stability. The negative earnings multiple is not meaningful, and investors likely focus on potential restructuring or asset value realization rather than current operating performance.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified segment exposure across engineering, property, and logistics, though this diversification has not translated into financial stability. The outlook remains challenging given persistent losses, negative cash flow, and leveraged balance sheet. Success likely depends on operational restructuring, asset monetization, or strategic repositioning to address fundamental profitability issues across its business segments.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial data providers

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