investorscraft@gmail.com

Intrinsic ValueCarry Wealth Holdings Limited (0643.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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

Carry Wealth Holdings Limited operates as a specialized garment manufacturer and trader serving international brands across multiple geographic markets. The company's core revenue model centers on producing diverse knitwear products including polo shirts, athletic wear, cardigans, hoodies, and various apparel items for men, women, and children. Operating within the competitive global apparel manufacturing sector, the company maintains a diversified client base spanning the United States, Mainland China, Europe, and Hong Kong. Its market positioning reflects a traditional manufacturing approach complemented by a securities investment segment that provides additional revenue streams. The company faces intense competition from lower-cost manufacturing regions, requiring strategic focus on quality and client relationships to maintain its market position. This dual-segment approach differentiates it from pure-play manufacturers while exposing it to both cyclical consumer demand and financial market volatility.

Revenue Profitability And Efficiency

The company generated HKD 664.7 million in revenue during the period but reported a net loss of HKD 33.8 million, indicating significant profitability challenges. Operating cash flow was negative at HKD 11.0 million, suggesting operational inefficiencies or working capital pressures. The absence of capital expenditures suggests limited investment in production capacity or technological upgrades, which may impact future competitiveness.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0376 reflects weak earnings power amid challenging market conditions. The negative operating cash flow combined with minimal capital expenditures indicates constrained capital allocation efficiency. The securities investment segment appears to contribute to volatility rather than stable returns, affecting overall capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 111.0 million in cash against minimal total debt of HKD 1.7 million, indicating a conservative financial structure. This robust cash position provides flexibility but may also suggest underutilized capital. The low debt level reduces financial risk despite operational challenges.

Growth Trends And Dividend Policy

Current performance shows contraction with negative earnings and cash flow, indicating challenging growth prospects. The company maintains a zero dividend policy, consistent with its loss-making position and likely focused on preserving capital. The absence of capital expenditures suggests limited near-term growth investments.

Valuation And Market Expectations

With a market capitalization of HKD 575.9 million, the company trades at approximately 0.87 times revenue, reflecting market skepticism about recovery prospects. The negative beta of -0.484 suggests unusual price movement patterns relative to the broader market, potentially indicating specialized risk factors or limited trading liquidity.

Strategic Advantages And Outlook

The company's primary advantages include its established manufacturing relationships and strong balance sheet liquidity. However, operational challenges in the competitive garment manufacturing industry pose significant headwinds. The outlook remains cautious given current negative profitability and cash flow trends, though the solid cash position provides some operational runway.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial data providers

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