investorscraft@gmail.com

Intrinsic ValueZhongchang International Holdings Group Limited (0859.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Zhongchang International Holdings Group Limited operates as a diversified real estate investment and development company primarily in Hong Kong and Mainland China. Its core revenue model is derived from property investment, leasing activities, and development projects, supplemented by ocean engineering construction and tourism project investment. The company functions within the highly competitive and cyclical real estate services sector, catering to both commercial and residential markets. Its market position is that of a small-cap, niche player with a complex operational structure that includes real estate agency services, property management, and information consultation. This diversification across various real estate-related services aims to create multiple income streams, though it operates in a challenging environment characterized by regulatory pressures and economic sensitivity. The company's strategic focus on ocean engineering represents a specialized segment, potentially offering differentiation but also exposing it to project-based risks and capital intensity.

Revenue Profitability And Efficiency

The company reported revenue of HKD 33.8 million for the period, indicating minimal operational scale. Profitability was severely challenged with a net loss of HKD 176.7 million, reflecting significant operational inefficiencies or asset impairments. Negative operating cash flow of HKD 20.6 million further demonstrates fundamental challenges in converting business activities into cash generation.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.16 confirms substantial earnings deterioration. The absence of capital expenditures suggests either complete pause in development activities or reliance on existing assets. The negative cash flow from operations indicates poor capital efficiency and an inability to fund operations internally.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 792.7 million significantly outweighing cash reserves of HKD 16.7 million. This debt-heavy structure, combined with operating losses, creates substantial financial stress. The company's ability to service this debt appears constrained given current cash generation capabilities.

Growth Trends And Dividend Policy

With negative earnings and cash flow, the company demonstrates contraction rather than growth. The dividend per share of zero reflects preservation of scarce capital and inability to return value to shareholders. Current trends suggest the company is in a defensive posture rather than pursuing expansion.

Valuation And Market Expectations

The market capitalization of HKD 140.6 million reflects investor skepticism about recovery prospects. The low beta of 0.127 suggests the stock trades with low correlation to broader market movements, possibly indicating it is viewed as a distressed or speculative investment rather than a growth opportunity.

Strategic Advantages And Outlook

The company's diversified real estate services portfolio provides multiple potential revenue streams, though none currently demonstrate strength. Its ocean engineering specialization could offer niche advantages if market conditions improve. The outlook remains challenging given high leverage, operating losses, and negative cash flow, requiring significant restructuring or market recovery.

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