investorscraft@gmail.com

Intrinsic ValueSino Prosper (Group) Holdings Limited (0766.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sino Prosper (Group) Holdings Limited operates as a diversified investment holding company with a primary focus on energy and natural resource projects within Mainland China. Its core revenue model is bifurcated between direct investments in assets like the Heilongjiang project and the provision of financial services, including loan financing and investment consultation. The company also maintains a secondary business line involving the import, distribution, and sale of food and beverage products, creating a non-core but operational revenue stream. This positions the firm in the competitive financial credit services sector, where it acts as a niche player targeting specific resource-based opportunities rather than offering broad consumer financial products. Its market position is that of a small, specialized entity navigating the complex regulatory and economic landscape of China's natural resources and private credit markets, which demands significant expertise but also subjects it to substantial project-specific and commodity price risks.

Revenue Profitability And Efficiency

For FY2020, the company generated HKD 34.1 million in revenue but reported a net loss of HKD 18.0 million, indicating significant profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD 20.3 million, suggesting core business activities are not self-sustaining and are consuming cash reserves.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.0112. Capital expenditures were minimal at HKD -9,000, reflecting a lack of investment in productive assets and highlighting poor capital efficiency and an inability to generate positive returns for shareholders.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 39.1 million against a modest total debt of HKD 2.6 million, providing a degree of short-term liquidity. However, the consistent cash burn from operations poses a significant risk to this liquidity and overall financial health over the medium term.

Growth Trends And Dividend Policy

Financial performance indicates a contraction, with a net loss following the reported revenue. The company maintains a non-dividend policy, retaining any potential future earnings for operational needs or reinvestment, which is consistent with its current loss-making status and lack of distributable profits.

Valuation And Market Expectations

The provided market capitalization of HKD 0 is anomalous for a listed entity and may indicate a data error or a suspended status. In the absence of a verifiable market cap, meaningful valuation multiples cannot be calculated, and market expectations remain unclear.

Strategic Advantages And Outlook

The company's strategic focus on China's energy and natural resources sector offers potential exposure to a high-growth market, but its small scale and current financial losses present substantial execution risks. The outlook is contingent on its ability to monetize its investments and achieve operational profitability to reverse its negative cash flow trend.

Sources

Company Annual Report (20-F/10-K equivalent)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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