investorscraft@gmail.com

Intrinsic ValueFullshare Holdings Limited (0607.HK)

Previous CloseHK$1.83
Intrinsic Value
Upside potential
Previous Close
HK$1.83

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

Fullshare Holdings operates as a diversified investment holding company with five distinct business segments spanning property development, tourism, investment services, healthcare/education, and new energy. The company's core revenue model combines property development and sales with mechanical equipment manufacturing, while maintaining significant investment activities in securities and financial products. Its property segment focuses on residential, commercial, and mixed-use developments primarily in China, complemented by international tourism operations and green building services. The company maintains a complex market position as a conglomerate with exposure to cyclical real estate markets while attempting to diversify into growth sectors like healthcare and renewable energy. This diversified approach positions Fullshare across multiple competitive landscapes, from property development to industrial manufacturing and financial services, creating both operational complexity and potential risk mitigation through business segment diversification.

Revenue Profitability And Efficiency

The company generated HKD 23.15 billion in revenue but reported a significant net loss of HKD 6.01 billion, indicating severe profitability challenges. Operating cash flow was negative HKD 114.67 million, while capital expenditures reached HKD 2.14 billion, suggesting substantial cash outflows for investments despite operational difficulties. The negative EPS of HKD -9.44 reflects deep financial strain across business segments.

Earnings Power And Capital Efficiency

Fullshare's earnings power appears severely compromised with substantial negative net income and operating cash flow. The company's capital efficiency metrics are concerning, as significant capital expenditures failed to generate positive returns. The negative beta of -0.856 suggests unusual price movement patterns relative to the market, potentially indicating specialized or distressed asset characteristics.

Balance Sheet And Financial Health

The balance sheet shows HKD 3.97 billion in cash against HKD 11.95 billion in total debt, creating a strained liquidity position. The high debt load relative to cash reserves and negative earnings raises concerns about financial sustainability. The company's ability to service its debt obligations appears challenging given current profitability levels.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with no dividend distribution reflecting capital preservation priorities. The company's diversified segments show mixed performance, with property market challenges likely impacting overall results. Management appears focused on navigating financial difficulties rather than pursuing aggressive expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 216.5 million, the market appears to discount the company's assets significantly relative to its revenue base. The substantial discount to reported financial metrics suggests investor skepticism about asset quality and future earnings potential. Valuation reflects concerns about the sustainability of the current business model.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its diversified business model across property, tourism, and industrial segments. However, the outlook remains challenging due to high debt levels, negative cash flow, and profitability issues. Success depends on effectively managing its complex portfolio while addressing financial restructuring needs across multiple business lines.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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