investorscraft@gmail.com

Intrinsic ValueVision Values Holdings Limited (0862.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Vision Values Holdings Limited operates as a diversified conglomerate with a complex portfolio spanning multiple sectors and geographies. Its core operations involve providing comprehensive network solutions and project services, including telecom and enterprise systems, primarily within Hong Kong, Mainland China, and Mongolia. The company's revenue model is multifaceted, generating income from technology service contracts, property investments, and specialized luxury services such as yacht building and private jet charters. This positions it in the industrials sector with a unique blend of B2B technology services and high-end asset management. Its market position is that of a niche, smaller-cap player navigating the competitive landscapes of both technology infrastructure and luxury asset services without a dominant share in any single market. The diversification across unrelated businesses presents both a hedge against sector-specific downturns and a challenge in achieving operational focus and scale, making its market positioning complex and highly segmented.

Revenue Profitability And Efficiency

The company generated HKD 524.8 million in revenue for the period but reported a net loss of HKD 56.5 million, indicating significant profitability challenges. Operational efficiency is a concern, as evidenced by negative operating cash flow of HKD 45.1 million, which suggests core business activities are not generating sufficient cash to sustain operations without external funding or asset sales.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -HKD 0.0144. Capital expenditure of HKD 14.0 million, while modest, occurred alongside substantial cash outflows, raising questions about the return on invested capital and the efficiency of its spending across its disparate business units.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with HKD 41.4 million in cash against a significantly larger total debt of HKD 327.6 million. This high leverage ratio, coupled with negative cash flows, presents considerable liquidity risk and challenges to the company's overall financial health and stability.

Growth Trends And Dividend Policy

Current trends reflect a company in a challenging growth phase, with a net loss superseding top-line revenue. Reflecting this financial performance and likely a need to conserve cash, the company maintained a dividend per share of HKD 0, indicating a non-existent dividend policy for shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 184.4 million, the market is valuing the company at a significant discount to its reported revenue, reflecting expectations of continued operational challenges and losses. A low beta of 0.269 suggests the stock has been less volatile than the broader market.

Strategic Advantages And Outlook

The primary strategic advantage lies in its diversified portfolio, which may offer some risk mitigation. However, the outlook is clouded by profitability issues, high debt, and negative cash flows. Successful navigation will require improved operational focus, cost management, and potentially strategic divestments to strengthen the balance sheet.

Sources

Company DescriptionProvided Financial Data

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