investorscraft@gmail.com

Intrinsic ValueMultifield International Holdings Limited (0898.HK)

Previous CloseHK$1.07
Intrinsic Value
Upside potential
Previous Close
HK$1.07

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

Multifield International Holdings Limited operates as a specialized real estate investment and services company primarily focused on Hong Kong and Mainland China. Its core revenue model is diversified across property investment, generating rental income from a portfolio of office, industrial, and retail assets, alongside serviced apartment operations under the Windsor Renaissance brand. The company also derives income from property management, consultancy, and securities trading activities. Operating in the competitive Asian real estate services sector, it maintains a niche position through its mixed-use property holdings and service offerings. Its market positioning is that of a smaller, integrated player, leveraging its subsidiary structure and long-standing presence since 1988 to manage assets and provide ancillary real estate services, rather than competing as a large-scale developer.

Revenue Profitability And Efficiency

The company reported revenue of HKD 285.8 million for the period. Profitability was strong with net income of HKD 235.2 million, significantly exceeding revenue and indicating substantial non-operating gains, likely from investment activities or property revaluations. Operational efficiency metrics are challenged by a negative operating cash flow of HKD 101.8 million, suggesting cash generation from core operations was weak.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.28, reflecting the company's earnings power. However, capital efficiency is a concern as evidenced by the negative operating cash flow, which implies that reported net income is not being converted into cash from business operations. This disparity highlights a reliance on non-cash items or investment gains to drive profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 388.3 million against a substantial total debt of HKD 1.64 billion, indicating significant leverage. This high debt level relative to the company's market capitalization and cash reserves presents a notable financial risk and suggests the balance sheet is not particularly robust, requiring careful management of obligations.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy by paying a dividend of HKD 0.06 per share. Specific growth trends from the provided data are unclear, but the significant net income relative to revenue suggests performance is heavily influenced by investment and trading outcomes rather than organic operational growth from its real estate segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 861 million, the market assigns a modest valuation to the company. The very low beta of 0.101 suggests the stock is perceived by investors as having low volatility and low correlation to broader market movements, potentially reflecting its small size and specific niche focus.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified income streams from property investment, management, and trading. Its outlook is tied to the performance of the Hong Kong and Mainland China real estate markets and its ability to manage its leveraged balance sheet effectively. Success will depend on asset management and investment acumen.

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