investorscraft@gmail.com

Intrinsic ValueMacrolink Capital Holdings Limited (0758.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Macrolink Capital Holdings Limited operates as a diversified investment holding company with a core focus on the industrial materials sector, primarily through the trading of mineral concentrates across China, Peru, and Hong Kong. Its revenue model is multifaceted, encompassing property investment and development, property management, securities investments, coal mining, and the sale of mining equipment parts. This diversification positions the company to capitalize on various segments within the basic materials and real estate markets, though it also exposes it to cyclical demand fluctuations. The company functions as a subsidiary of Macrolink Group Limited, leveraging this affiliation for strategic support while navigating the competitive landscapes of commodity trading and property development. Its market position is that of a smaller, niche player with a complex operational structure, requiring adept management to balance its varied business lines and international supply chains effectively.

Revenue Profitability And Efficiency

The company generated HKD 764.1 million in revenue for FY2022, indicating active operations across its diverse segments. However, it reported a net loss of HKD 4.5 million, reflecting challenges in translating top-line performance to the bottom line. Operating cash flow was significantly negative at HKD -76.4 million, suggesting potential inefficiencies in working capital management or cash collection from its trading and development activities.

Earnings Power And Capital Efficiency

The diluted earnings per share of HKD -0.0038 confirms the lack of earnings power in the period. The negative operating cash flow, coupled with no reported capital expenditures, indicates a period of capital preservation rather than investment for growth. The company's ability to generate returns on its invested capital appears constrained based on this annual performance.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 98.3 million in cash and equivalents, which substantially exceeds its total debt of HKD 14.0 million. This low leverage ratio provides a buffer against operational losses and suggests a conservative financial structure, though the negative cash flow from operations is a point of concern for ongoing liquidity if sustained.

Growth Trends And Dividend Policy

The reported net loss and negative cash flow signal a lack of growth momentum in the period. The company maintained a dividend per share of HKD 0, a prudent policy given its unprofitable state and cash burn, prioritizing the conservation of capital to support its operations and stabilize its financial position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 202.6 million, the market values the company at a significant discount to its annual revenue, which is typical for firms reporting losses. A very low beta of 0.129 suggests the stock has exhibited low volatility and low correlation to the broader market, potentially reflecting its niche and complex business model.

Strategic Advantages And Outlook

The company's primary strategic advantage is its diversified portfolio across property and minerals, which may provide some risk mitigation. Its affiliation with a larger parent group could offer strategic support. The outlook remains cautious due to recent operational losses and cash burn, requiring a successful turnaround in its core trading and development activities to improve future prospects.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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