investorscraft@gmail.com

Intrinsic ValueFuture World Holdings Limited (0572.HK)

Previous CloseHK$0.48
Intrinsic Value
Upside potential
Previous Close
HK$0.48

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

Future World Holdings Limited is a Hong Kong-based investment holding company operating a highly diversified portfolio across financial services and technology sectors. Its core revenue model is bifurcated between capital market activities, including securities trading, brokerage, and financing services, and a suite of operational businesses spanning property investment, AI product solutions, industrial robotics, and commodity trading. The company operates in a competitive landscape, positioned as a small-cap conglomerate rather than a focused financial institution. Its market position is characterized by its broad, opportunistic approach to investing and operating across disparate industries including fintech, real estate, and film production, seeking growth through both financial returns and strategic business ventures in the Greater China region.

Revenue Profitability And Efficiency

The company generated HKD 84.5 million in revenue for the period. It reported a net income of HKD 13.5 million, indicating a profitable operation despite its modest scale. Operating cash flow was a robust HKD 30.9 million, significantly exceeding net income, which suggests strong cash conversion efficiency from its diverse business activities and investments.

Earnings Power And Capital Efficiency

Future World's earnings power is derived from its blended portfolio of financial investments and operating segments. Diluted EPS stood at HKD 0.0559. The absence of capital expenditures indicates its asset-light operational model for certain divisions, with capital primarily allocated towards its investment and trading activities rather than fixed asset development.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 99.3 million against a substantial total debt of HKD 750.6 million. This high leverage ratio is a notable feature of its financial structure, common for investment holdings that utilize debt to fund securities portfolios and other investments, which increases both potential returns and financial risk.

Growth Trends And Dividend Policy

The company has not established a dividend policy, as evidenced by a dividend per share of zero, opting to retain all earnings for reinvestment into its various business and investment segments. This aligns with a growth-oriented strategy focused on capital appreciation rather than providing immediate income returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 143.2 million, the company trades at a significant discount to its reported net income, suggesting the market applies a substantial holding company discount. The negative beta of -0.926 indicates a historical price movement that is inversely correlated to the broader market, which is unusual and may reflect its unique, non-linear asset mix.

Strategic Advantages And Outlook

Its primary strategic advantage lies in its operational flexibility and ability to pivot capital across a wide range of sectors and asset classes, from AI robotics to film production. The outlook is inherently tied to the performance of its investment portfolio and its success in identifying and capitalizing on niche growth opportunities within its diversified operating segments.

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