investorscraft@gmail.com

Intrinsic ValueOshidori International Holdings Limited (0622.HK)

Previous CloseHK$0.90
Intrinsic Value
Upside potential
Previous Close
HK$0.90

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

Oshidori International Holdings Limited operates as a diversified financial services provider based in Hong Kong, primarily serving the capital markets sector. Its core revenue model is derived from a multi-segment approach encompassing securities brokerage, corporate finance advisory, asset management, and margin financing services. The company also engages in tactical and strategic investments, alongside a credit and lending division, generating fees, commissions, and interest income. Within the competitive Hong Kong financial landscape, Oshidori occupies a niche position, offering a suite of services to investors and corporate clients. Its market positioning is that of a smaller, versatile player rather than a dominant investment bank, leveraging its Hong Kong base to facilitate access to regional markets. The firm's activities in investment holding and ownership of assets like yachts further diversify its operational profile beyond pure financial intermediation.

Revenue Profitability And Efficiency

The company reported negative revenue of HKD 18.8 million for the period, indicating significant challenges in its core operations. This was accompanied by a substantial net loss of HKD 194.5 million and negative operating cash flow of HKD 317.3 million, reflecting severe inefficiencies and potential asset writedowns or trading losses within its investment and financial services segments.

Earnings Power And Capital Efficiency

Oshidori's earnings power was severely impaired, with a diluted EPS of -HKD 0.0315. The negative operating cash flow significantly exceeded the net loss, suggesting non-cash charges were present but also highlighting a critical drain on liquid resources. The absence of capital expenditures indicates a lack of investment in maintaining or growing operational capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 282.4 million against no reported debt, providing a cushion of liquidity. However, this financial health is heavily pressured by the substantial cash burn from operations, which threatens to erode the cash reserve rapidly if not stemmed.

Growth Trends And Dividend Policy

Current trends are negative, with no dividend payments reflecting the company's loss-making position and need to conserve cash. The financial performance indicates a period of contraction rather than growth, with the primary focus likely on stabilizing operations and mitigating further losses.

Valuation And Market Expectations

With a market capitalization of approximately HKD 3.15 billion, the market valuation appears disconnected from the underlying negative financial performance. This may imply investor expectations of a future turnaround, strategic asset value, or potential corporate actions that are not immediately apparent from the provided financial statements.

Strategic Advantages And Outlook

The company's strategic advantages are limited to its debt-free status and cash holdings, which provide optionality. The outlook remains highly uncertain, contingent on its ability to reverse the negative operational trends in its financial services and investment segments to achieve sustainable profitability.

Sources

Company Annual Report

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