investorscraft@gmail.com

Intrinsic ValueEternity Investment Limited (0764.HK)

Previous CloseHK$0.98
Intrinsic Value
Upside potential
Previous Close
HK$0.98

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

Eternity Investment Limited operates as a diversified investment holding company with four distinct business segments spanning financial services and luxury consumer markets. The company's core revenue streams originate from property investment, sale of financial assets, money lending operations, and jewelry product sales, creating a unique hybrid model that blends traditional financial services with luxury retail. Its money lending segment provides credit services primarily in Hong Kong while maintaining international exposure through operations in Australia, Europe, China, and the United States. The company further diversifies through recreational services including golf club management and cultural forum operations, positioning itself across multiple premium service sectors. This multifaceted approach allows Eternity Investment to capture value from both financial market activities and high-end consumer spending, though this diversification also presents complex operational challenges across different regulatory environments and market cycles.

Revenue Profitability And Efficiency

The company generated HKD 224 million in revenue but reported a significant net loss of HKD 416 million, indicating substantial challenges in cost management or asset valuation adjustments. Positive operating cash flow of HKD 90.5 million suggests core operations remain cash-generative despite the reported accounting loss. The disparity between cash flow and net income warrants further investigation into non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

Eternity Investment demonstrates negative earnings power with diluted EPS of -HKD 0.11, reflecting impairment issues or operational inefficiencies across its diversified portfolio. The company maintained capital expenditures of HKD 30 million, indicating ongoing investment activities despite the reported losses. The negative earnings position raises questions about the sustainability of its current business model and capital allocation strategies.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 834 million significantly exceeding cash reserves of HKD 30.3 million, creating substantial refinancing risk. The high debt load relative to market capitalization of HKD 229 million indicates potential financial stress. This debt structure may constrain operational flexibility and require strategic asset sales or restructuring to maintain solvency.

Growth Trends And Dividend Policy

Current performance shows negative growth trends with substantial losses outweighing revenue generation. The company maintains a zero dividend policy, preserving cash for debt servicing and operational needs rather than shareholder returns. This approach reflects management's focus on financial stabilization rather than growth distribution amid challenging market conditions.

Valuation And Market Expectations

Trading at a market capitalization of HKD 229 million, the market appears to discount the company's assets significantly given current financial distress. The low beta of 0.468 suggests relative insulation from broader market movements, possibly reflecting the company's unique hybrid business model. Valuation metrics indicate investor skepticism about recovery prospects without substantial restructuring.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified revenue streams across financial services and luxury markets, though this diversification currently appears to dilute rather than strengthen performance. Geographic spread across multiple regions provides some risk mitigation but complicates operational management. The outlook remains challenging given high leverage and consistent losses, requiring strategic divestments or operational turnaround to restore financial health.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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