investorscraft@gmail.com

Intrinsic ValueZhong Jia Guo Xin Holdings Company Limited (0899.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

Zhong Jia Guo Xin Holdings operates as a diversified investment holding company with a primary focus on property development and investment across mainland China and Hong Kong. Its core revenue model is derived from real estate activities, supplemented by ancillary operations including the production and sale of bottled mineral water, securities trading, and the provision of management services. The company is categorized within the Basic Materials sector, specifically under Steel, though its operational focus is distinctly on property. This positioning places it in a highly competitive and cyclical market, subject to regional economic conditions and regulatory changes in the Chinese property sector. Its modest market capitalization reflects its status as a smaller player, navigating a challenging landscape with a diversified but non-core set of business lines beyond its primary real estate focus.

Revenue Profitability And Efficiency

The company reported revenue of HKD 20.0 million, which is overshadowed by a substantial net loss of HKD 451.6 million and negative diluted EPS of HKD 3.61. Operating cash flow was also negative at HKD -0.2 million, while capital expenditures were HKD -1.8 million, indicating minimal investment and significant operational challenges impacting overall financial efficiency.

Earnings Power And Capital Efficiency

Current metrics reflect severe distress, with deep losses eroding any earnings power. The negative operating cash flow and capital expenditures suggest the company is consuming, rather than generating, cash from its core operations. This points to extremely poor capital efficiency and an inability to generate returns on invested capital in the current period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 7.9 million against total debt of HKD 8.8 million, indicating a strained but not immediately insolvent liquidity position. The company's financial health is precarious, heavily burdened by the significant losses reported, which have likely eroded its equity base and overall solvency.

Growth Trends And Dividend Policy

There are no indications of positive growth, with the company reporting a major net loss. Reflecting this financial distress, the dividend per share is zero, confirming the suspension of any shareholder returns to preserve capital amidst these challenging operational and financial trends.

Valuation And Market Expectations

The market capitalization of approximately HKD 32.6 million, coupled with a negative beta of -0.41, suggests a very small and potentially volatile stock. This valuation likely incorporates market expectations of continued financial difficulty and a high degree of uncertainty regarding the company's future prospects and turnaround potential.

Strategic Advantages And Outlook

The company's strategic position is challenged by its significant losses and diversified but non-synergistic business model. The outlook remains highly uncertain, dependent on a potential recovery in its core property markets or a successful strategic pivot to stabilize operations and return to profitability, which presents a considerable execution risk.

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