investorscraft@gmail.com

Intrinsic ValueValue Convergence Holdings Limited (0821.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

Value Convergence Holdings Limited operates as a diversified financial services provider in Hong Kong's competitive capital markets sector. The company generates revenue through six distinct business segments: Brokerage and Financing, Corporate Finance Advisory, Asset Management, Insurance Brokerage, Proprietary Trading, and Digital Assets Sales. Its core offerings include securities and derivatives brokering, margin financing, corporate advisory services, and asset management solutions, positioning it as a mid-tier financial intermediary serving both retail and institutional clients. The firm operates in a highly fragmented market dominated by larger investment banks and global financial institutions, competing on specialized services rather than scale. Its recent expansion into digital asset marketing represents a strategic diversification into emerging financial technologies, though this remains a relatively small component of overall operations. The company's market position reflects that of a niche player leveraging its Hong Kong base to serve regional clients across traditional and emerging financial products.

Revenue Profitability And Efficiency

The company reported HKD 66.1 million in revenue for the period but experienced significant challenges with a net loss of HKD 127.0 million. This substantial loss, representing negative earnings per share of HKD 0.514, indicates severe profitability pressures across its operating segments. The negative operating cash flow of HKD 8.2 million further underscores operational inefficiencies and potential liquidity constraints in its business model.

Earnings Power And Capital Efficiency

Current earnings power appears severely constrained given the substantial net loss and negative cash generation. The company's capital efficiency metrics are concerning, with operating activities consuming rather than generating cash. The modest capital expenditures of HKD 136,000 suggest limited investment in growth assets, focusing instead on maintaining existing operations amid challenging market conditions.

Balance Sheet And Financial Health

The balance sheet shows HKD 18.4 million in cash against HKD 13.5 million in total debt, providing some liquidity buffer but limited financial flexibility. The company's market capitalization of HKD 133.6 million reflects investor concerns about its financial sustainability given the substantial losses and negative cash flows reported during the period.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and cash flow challenges. Growth trends appear negative given the significant revenue contraction and substantial operating losses, indicating potential strategic challenges in its core financial services segments amid competitive market conditions.

Valuation And Market Expectations

The company's market valuation of HKD 133.6 million reflects significant investor skepticism about recovery prospects. The low beta of 0.427 suggests the stock exhibits less volatility than the broader market, potentially indicating limited investor interest or expectations for substantial near-term improvement in operational performance.

Strategic Advantages And Outlook

The company's main advantages include its diversified financial service offerings and established presence in Hong Kong's financial market. However, the outlook remains challenging given the substantial losses and negative cash flows. Success will depend on effectively restructuring operations, controlling costs, and potentially leveraging its digital assets initiative to drive future recovery.

Sources

Company financial reportsHong 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