investorscraft@gmail.com

Intrinsic ValueBison Finance Group Limited (0888.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Bison Finance Group Limited operates as a diversified financial and advertising services conglomerate based in Hong Kong. Its core business segments include the design and production of out-of-home advertising media, such as transit vehicle exteriors, bus shelters, and billboards, alongside a comprehensive suite of financial services. The financial arm provides investment advisory, securities brokerage, margin financing, asset management, underwriting, and insurance brokerage, creating a dual revenue stream from both service-based and commission-driven models. This positions the company in the competitive Hong Kong market, serving both corporate and retail clients across advertising and financial sectors. Its market position is that of a niche player, leveraging its subsidiary structure under Bliss Chance Global Limited to operate in specialized, regulated industries without achieving dominant scale in either segment.

Revenue Profitability And Efficiency

The company reported revenue of HKD 68.2 million for the period but experienced a net loss of HKD 27.2 million, indicating significant profitability challenges. Operating cash flow was negative HKD 29.1 million, reflecting inefficiencies in converting revenue into cash. The absence of capital expenditures suggests a lack of investment in growth assets, which may be constraining operational scalability and future revenue potential.

Earnings Power And Capital Efficiency

Diluted EPS was negative HKD 0.0191, demonstrating weak earnings power. The negative operating cash flow further underscores inefficiencies in core operations. With no capital expenditures reported, the company's capital allocation appears focused on sustaining rather than expanding operations, limiting its ability to generate returns on invested capital and improve earnings capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 101.7 million against total debt of HKD 92.1 million, providing a moderate liquidity buffer. However, the negative cash flow from operations raises concerns about the sustainability of this liquidity without external financing. The debt level, while manageable relative to cash, requires careful monitoring given the ongoing operational losses.

Growth Trends And Dividend Policy

The company reported a net loss and negative cash flow, indicating no current growth trajectory. No dividends were distributed, aligning with its unprofitable status and need to conserve cash. The lack of capital expenditures further suggests a defensive stance rather than a growth-oriented strategy, with focus likely on stabilizing operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 172 million, the company trades at a negative earnings multiple due to its loss-making position. The low beta of 0.367 suggests lower volatility relative to the market, possibly reflecting investor perception of limited growth prospects or a stable but challenged business model in its current state.

Strategic Advantages And Outlook

The company's primary advantage is its diversified operations across advertising and financial services, providing multiple revenue streams. However, the outlook is challenged by operational losses and negative cash flow. Strategic focus may need to shift towards profitability improvement, cost management, or potential restructuring to leverage its dual-industry presence more effectively in the competitive Hong Kong market.

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