investorscraft@gmail.com

Intrinsic ValueAsia Cassava Resources Holdings Limited (0841.HK)

Previous CloseHK$0.21
Intrinsic Value
Upside potential
Previous Close
HK$0.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asia Cassava Resources Holdings Limited operates as a specialized agribusiness and investment holding company, primarily focused on the procurement, processing, and sale of dried cassava chips, a key raw material for industrial starch, animal feed, and bioethanol production. The company's core revenue model is built on trading margins from its agricultural commodity operations, supplemented by income streams from its diversified portfolio, which includes property investment and hospitality services. Operating primarily in Mainland China, Hong Kong, and Thailand, the company leverages its regional presence to source and distribute cassava, positioning itself within the competitive packaged foods sector of the consumer defensive industry. Its market position is that of a niche player in the cassava supply chain, facing competition from larger agricultural commodity traders. The diversification into real estate and hotel operations provides additional, albeit smaller, revenue streams, creating a hybrid business structure that balances commodity trading with asset-based income.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 978 million, indicating a significant scale of operations primarily from its cassava trading segment. However, this top-line performance was overshadowed by a net loss of HKD 130.7 million, reflecting severe profitability challenges. Operating cash flow was deeply negative at HKD -204 million, significantly exacerbated by high capital expenditures, pointing to major inefficiencies in cash generation from core business activities.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.22 and substantial net losses. Capital efficiency appears strained, with significant cash outflows from operations and investments, indicating that capital is not being deployed effectively to generate positive returns or sustain the business model without external funding.

Balance Sheet And Financial Health

The balance sheet shows a precarious financial position, with a high total debt of HKD 879 million significantly outweighing its cash and equivalents of HKD 58 million. This results in a highly leveraged structure with limited liquidity, raising substantial concerns about the company's solvency and ability to meet its financial obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Current financial results indicate a negative growth trajectory, with the company reporting a net loss and negative cash flows. Reflecting this financial distress, the company has a conservative dividend policy, with no dividend per share declared, preserving all available capital to fund operations and address its challenging financial position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 64 million, the market is valuing the company at a significant discount to its annual revenue, reflecting deep skepticism about its future profitability and viability. The negative beta of -0.311 suggests the stock's returns have moved inversely to the market, which is unusual and may indicate specific investor perceptions or a distressed asset profile.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche focus on the cassava supply chain and its diversified asset base, including property holdings. However, the outlook is clouded by its current losses, high leverage, and negative cash flow, necessitating a urgent strategic turnaround focused on operational efficiency, debt management, and potentially divesting non-core assets to improve financial stability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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