investorscraft@gmail.com

Intrinsic ValueApollo Future Mobility Group Limited (0860.HK)

Previous CloseHK$0.65
Intrinsic Value
Upside potential
Previous Close
HK$0.65

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

Apollo Future Mobility Group Limited operates a diversified portfolio focused on luxury goods and future mobility. Its core revenue is generated through the trading, retail, and wholesale of high-end jewelry, watches, and commodities across Mainland China, Hong Kong, and international markets like Japan and Germany. This segment provides a stable, albeit cyclical, cash flow stream tied to consumer discretionary spending. The company is also ambitiously expanding into the ultra-luxury automotive sector with the design, development, and distribution of high-performance hypercars, targeting a niche segment of affluent consumers. This dual focus on established luxury retail and nascent, capital-intensive automotive manufacturing creates a unique but complex business model. Its market position is that of a niche player, attempting to leverage the Apollo brand to bridge the gap between traditional luxury retail and cutting-edge mobility technology, though it operates in highly competitive and capital-intensive sectors.

Revenue Profitability And Efficiency

The company reported revenue of HKD 340.2 million for the period, indicating a modest operational scale. However, profitability is a significant concern, with a substantial net loss of HKD 1.54 billion and negative diluted EPS of HKD -1.8. Operational efficiency is also under pressure, as evidenced by negative operating cash flow of HKD -148.7 million, suggesting core business activities are not self-sustaining.

Earnings Power And Capital Efficiency

Current earnings power is severely negative, reflecting the high costs associated with its hypercar development and the challenges in its luxury retail segments. The negative operating cash flow, combined with minimal capital expenditures of HKD -4.1 million, indicates a period of constrained investment and a focus on preserving liquidity rather than aggressive capital deployment for growth.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 464.8 million, which provides a buffer against ongoing losses. Total debt stands at HKD 322.5 million, resulting in a net cash position. This suggests a currently low risk of insolvency, but the high burn rate from operations requires careful cash management.

Growth Trends And Dividend Policy

Recent financial performance indicates contraction rather than growth, with deep losses overshadowing top-line revenue. The company has not adopted a dividend policy, as confirmed by a dividend per share of HKD 0, which is a prudent approach given its current negative profitability and need to conserve cash for its strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 705.5 million, the market is valuing the company significantly above its annual revenue, implying expectations of future growth from its mobility ventures. The high beta of 2.427 indicates the stock is considered highly volatile and sensitive to market movements, reflecting the speculative nature of its future mobility bets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its dual-pronged approach, leveraging cash flow from luxury retail to fund its ambitious foray into the high-end hypercar market. The outlook is highly uncertain, hinging on the successful commercialization of its Apollo hypercars and a return to profitability in its core trading business, both of which face significant execution and market risks.

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