investorscraft@gmail.com

Intrinsic ValueCNT Group Limited (0701.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

CNT Group Limited operates as a diversified investment holding company with a core foundation in the manufacturing and sale of paint and coating products, primarily serving the Hong Kong and Mainland China markets. Its business model is structured across four distinct segments: Paint and Coating Products, Property Investment, Iron and Steel Trading, and Hotel Business. This diversification strategy aims to mitigate sector-specific risks and leverage synergies, particularly between its industrial products and property development activities. The company's market position is that of a small-cap, regional player in the competitive Asian specialty chemicals and property sectors. Its property investment arm focuses on a portfolio of residential, commercial, hotel, serviced apartment, and industrial properties, while also engaging in property development and sales. Beyond its core operations, the group engages in fund management, consulting services, securities trading, and related investment activities, presenting a complex, multi-faceted corporate structure that requires adept capital allocation across its varied interests.

Revenue Profitability And Efficiency

The company reported revenue of HKD 345.9 million for the period. However, operational efficiency was challenged, resulting in a net loss of HKD 77.4 million and negative operating cash flow of HKD 8.6 million. The absence of capital expenditures suggests a period of minimal investment in maintaining or growing its asset base.

Earnings Power And Capital Efficiency

CNT Group's earnings power was severely diminished, evidenced by a diluted EPS of -HKD 0.0406. The negative operating cash flow further indicates a lack of cash generation from core business activities, pointing to significant challenges in capital efficiency and the sustainability of its current operations without leveraging its balance sheet.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 286.7 million against total debt of HKD 144.0 million, providing a net cash position. This liquidity offers a buffer against recent operating losses, but the negative cash flow from operations is a concern for medium-term financial health absent a operational turnaround or asset sales.

Growth Trends And Dividend Policy

Current financial performance indicates a contraction rather than growth, with a material net loss for the period. Reflecting this challenging financial position, the company's dividend policy was conservative, with a dividend per share of HKD 0, prioritizing the preservation of capital over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 420.7 million, the market is valuing the company at a slight premium to its reported revenue. A negative beta of -0.041 suggests a historical, albeit weak, inverse relationship with the broader market, which may reflect its unique, diversified structure and small-cap status.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified portfolio, which can provide stability across economic cycles. Its net cash position offers financial flexibility. The outlook is contingent on improving profitability in its core segments, particularly paint manufacturing and property, to achieve sustainable positive cash flow and reverse the current negative earnings trend.

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