investorscraft@gmail.com

Intrinsic ValueRuixin International Holdings Limited (0724.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ruixin International Holdings Limited operates as a diversified industrial holding company, primarily generating revenue through the trading of electronic and electrical parts and components across Hong Kong, Mainland China, and the broader Asia Pacific region. Its core business model involves sourcing and distributing these components, supplemented by ancillary revenue streams from management consulting, construction services, and general trading activities. This positions the company within the competitive global electronics supply chain, serving as an intermediary between manufacturers and end-users in various industrial sectors. The company's market presence is regional, with its headquarters in Hong Kong providing access to key Asian markets, though it faces intense competition from larger, more specialized distributors and trading firms. Its value proposition is likely built on logistical efficiency and regional market knowledge, rather than technological innovation or proprietary products, which is a common positioning for small-to-mid-sized trading enterprises in this sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 74.0 million for FY 2023. However, this was overshadowed by a significant net loss of HKD 74.9 million, indicating severe profitability challenges. Operating cash flow was negative HKD 3.8 million, further highlighting operational inefficiency and potential liquidity strain during the period.

Earnings Power And Capital Efficiency

Earnings power was severely negative, with a diluted EPS of -HKD 0.89. The negative operating cash flow and minimal capital expenditures of HKD -0.1 million suggest the company is not investing in productive assets, reflecting a lack of capital efficiency and an inability to generate positive returns on its operational activities.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position. While the company held HKD 7.2 million in cash, it carried a substantial total debt of HKD 166.7 million, resulting in a highly leveraged profile. This significant debt burden relative to its cash and market capitalization poses a serious risk to its financial health and solvency.

Growth Trends And Dividend Policy

The deep net loss indicates a negative growth trajectory for the period. Reflecting this financial distress, the company maintained a dividend per share of HKD 0, adhering to a conservative policy of preserving capital. There is no evidence of shareholder returns or positive operational growth in the reported data.

Valuation And Market Expectations

With a modest market capitalization of approximately HKD 8.8 million, the market appears to be assigning a very low valuation, which is consistent with the company's reported losses and leveraged balance sheet. The negative beta of -0.252 suggests a historical performance that is counter-cyclical to the broader market, though this is based on limited data.

Strategic Advantages And Outlook

The company's strategic advantages are not immediately apparent from the provided financials, which depict an entity under significant financial strain. The outlook is challenging, contingent on a successful operational turnaround to address profitability and reduce its high debt load. Its future hinges on improving core trading margins and potentially restructuring its balance sheet.

Sources

Hong Kong Stock Exchange filingsCompany Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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