investorscraft@gmail.com

Intrinsic ValueZhong Ji Longevity Science Group Limited (0767.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

Zhong Ji Longevity Science Group Limited operates a diversified business model spanning financial services and healthcare, primarily in Hong Kong and Mainland China. Its core revenue is generated through money lending activities, placing it within the competitive credit services sector. The company has expanded into healthcare diagnostics, consultation services, and the distribution of medical supplements, aiming to capitalize on the growing longevity science market. This dual focus creates a unique but complex market position, straddling the regulated financial and healthcare industries. The firm also engages in investment activities, holding equity and financial assets, and providing investment consulting, which adds a layer of financial speculation to its operations. Its rebranding in 2021 to a longevity science focus indicates a strategic pivot, though its established presence remains rooted in its historical financial services operations, presenting a hybrid identity that targets both consumer finance and health-conscious demographics.

Revenue Profitability And Efficiency

The company reported revenue of HKD 168.6 million for the period, indicating active operations. However, it recorded a significant net loss of HKD 34.7 million, reflecting profitability challenges. Operating cash flow was deeply negative at HKD -61.1 million, suggesting substantial cash consumption from core business activities and raising concerns about operational efficiency and sustainability.

Earnings Power And Capital Efficiency

Earnings power was weak, with a diluted EPS of -HKD 0.0684. Negative operating cash flow significantly outweighed minimal capital expenditures of HKD -0.7 million, indicating poor capital efficiency. The company's activities are not currently generating positive returns on invested capital, highlighting challenges in monetizing its diversified business model.

Balance Sheet And Financial Health

The balance sheet shows HKD 47.8 million in cash with no reported debt, providing a debt-free position and some liquidity buffer. However, the substantial negative operating cash flow poses a near-term risk to financial health, as it steadily erodes the available cash reserves without corresponding operational profitability.

Growth Trends And Dividend Policy

Current performance does not indicate positive growth trends, with the company operating at a loss. The dividend policy is conservative, with no dividends paid during the period, which is consistent with the lack of profitability and negative cash generation, prioritizing capital preservation over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 375.6 million, the market values the company at roughly 2.2 times revenue despite its losses. A beta of 1.141 indicates stock volatility slightly above the market average, reflecting investor uncertainty about the company's strategic pivot and future profitability potential in its evolving business model.

Strategic Advantages And Outlook

The company's primary advantage is its debt-free balance sheet, providing flexibility. Its strategic rebranding and entry into the longevity science market represent a potential growth avenue, albeit unproven. The outlook remains challenging due to persistent cash burn; success hinges on effectively monetizing its healthcare initiatives or achieving stability in its lending operations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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