investorscraft@gmail.com

Intrinsic ValueSummi (Group) Holdings Limited (0756.HK)

Previous CloseHK$0.37
Intrinsic Value
Upside potential
Previous Close
HK$0.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Summi (Group) Holdings Limited operates as a specialized beverage producer focused on the frozen concentrated orange juice segment within the non-alcoholic beverage industry. The company generates revenue through manufacturing and distributing its Summi-branded products, including frozen concentrates and freshly squeezed juices, targeting both B2B clients such as wholesalers, distributors, and restaurants, and B2C retail channels. Operating primarily in Mainland China, Hong Kong, and Southeast Asia, Summi leverages regional agricultural supply chains to source raw materials while competing in a fragmented market dominated by large multinational corporations and local producers. The company's market position is niche, focusing on quality differentiation and brand recognition in specific geographic markets rather than competing on scale with global juice giants. This strategy allows Summi to maintain a presence in competitive retail and foodservice sectors while navigating pricing pressures and supply chain volatility inherent in the beverage industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 80.6 million for FY 2024, indicating a modest operational scale within the competitive beverage sector. However, profitability remains challenged with a net loss of HKD 24.5 million, reflecting potential margin compression or operational inefficiencies. Negative operating cash flow of HKD 20.7 million further underscores ongoing financial strain in converting sales to cash.

Earnings Power And Capital Efficiency

Summi's earnings power appears constrained, evidenced by a diluted EPS of -HKD 0.0798. The negative operating cash flow, coupled with capital expenditures of HKD 2.2 million, suggests limited ability to generate internal funding for growth or operational sustainability, indicating poor capital efficiency in the current period.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress with total debt of HKD 252.6 million substantially exceeding cash and equivalents of HKD 4.8 million. This high leverage ratio, combined with negative cash flows, raises concerns about liquidity and the company's ability to meet its financial obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting losses and negative cash generation. The dividend policy remains conservative with no distributions to shareholders, as management likely prioritizes capital preservation amid challenging operational conditions and substantial debt burden.

Valuation And Market Expectations

With a market capitalization of approximately HKD 204 million, the market appears to be pricing the company based on its asset base rather than earnings potential. The negative earnings and cash flow metrics suggest investors have muted expectations for near-term profitability improvement or strategic turnaround.

Strategic Advantages And Outlook

Summi's primary advantages include its established brand in specific regional markets and expertise in orange juice concentration technology. However, the outlook remains challenging due to financial constraints, intense competition, and operational inefficiencies. Success will depend on improving cost structures, managing debt, and potentially exploring strategic partnerships or market diversification.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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