investorscraft@gmail.com

Intrinsic ValueChina Castson 81 Finance Company Limited (0810.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

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

China Castson 81 Finance Company Limited operates as a specialized investment firm focused on the high-risk, high-potential segment of early-stage and pre-IPO companies, primarily within the internet finance sector and other emerging technologies. Its core revenue model is predicated on capital appreciation from its portfolio of equity and debt securities in both listed and unlisted entities, rather than generating management fees or recurring income streams. The company's strategy involves identifying and funding start-ups, positioning it as a venture capital-style entity within the public markets. Based in Hong Kong, it leverages its geographic position to access opportunities in the dynamic Asian financial technology landscape, though its concentrated focus on nascent companies results in a niche and volatile market position compared to broader asset managers.

Revenue Profitability And Efficiency

The company reported negative revenue of HKD -10.1 million for the period, indicating its investment portfolio incurred net losses or write-downs. This translated to a significant net loss of HKD -21.6 million and negative diluted EPS of HKD -0.15. Operating cash flow was also deeply negative at HKD -11.6 million, reflecting substantial cash outflows from investing activities and highlighting severe inefficiency in its current investment strategy.

Earnings Power And Capital Efficiency

Current earnings power is severely impaired, as evidenced by the substantial net loss and negative cash flow from operations. The absence of capital expenditures suggests all available capital is directed towards its securities portfolio, yet the strategy has failed to generate positive returns, indicating very poor capital allocation and investment performance during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.3 million against a minimal total debt of HKD 47,000, resulting in a net cash position. This provides a degree of short-term liquidity, but the company's market capitalization of HKD 23.8 million is only marginally above its cash holdings, implying the market assigns little to no value to its investment portfolio.

Growth Trends And Dividend Policy

Recent trends are characterized by financial contraction and value destruction, with negative growth in revenue and profitability. The company maintains a dividend per share of HKD 0.00, a prudent policy given its losses and negative cash flows, conserving its limited capital for potential future investments or operational sustenance.

Valuation And Market Expectations

The market capitalization of approximately HKD 23.8 million is low, and a negative beta of -1.591 suggests a historical price movement that is counter-cyclical to the broader market. This valuation reflects extremely pessimistic market expectations regarding the company's ability to generate future returns from its high-risk investment strategy.

Strategic Advantages And Outlook

The company's primary advantage is its strategic focus on the high-growth internet finance sector, though this niche specialization carries inherent volatility. The outlook remains highly uncertain and is contingent on a successful turnaround in its investment performance. Its survival depends on achieving capital appreciation from its current portfolio or securing new, successful investments to offset previous losses.

Sources

Company DescriptionFinancial Data Provided

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