investorscraft@gmail.com

Intrinsic ValueChina Green (Holdings) Limited (0904.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Green (Holdings) Limited operates as a specialized green food provider within China's agricultural sector, focusing on the cultivation, processing, and distribution of fresh and branded food products. Its core revenue model is derived from the sale of agricultural outputs, segmented into Fresh Produce and Processed Products, alongside Branded Food Products. The company cultivates a diverse range of vegetables including sweet corn, lotus roots, and tomatoes, and processes items like frozen fruits and multi-grains. It leverages owned brands such as Garden Life and China Green Imperial Delicacy to market value-added products, aiming to capture margins in the competitive consumer defensive space. Operating since 1998, it is positioned as a niche player in the domestic market, serving demand for fresh and processed agricultural goods. Its market position is characterized by a vertically integrated approach from farming to branding, though it operates in a highly fragmented industry with significant competition from larger agribusiness firms and local producers.

Revenue Profitability And Efficiency

The company reported revenue of HKD 492.0 million for the fiscal year, indicating a operational scale in its market niche. However, profitability was severely challenged, with a net loss of HKD 1.07 billion and negative diluted EPS of HKD 2.93. Operating cash flow was also negative at HKD -9.6 million, suggesting inefficiencies in converting sales into cash and potential underlying operational difficulties.

Earnings Power And Capital Efficiency

The significant net loss and negative operating cash flow reflect a severe lack of earnings power and poor capital efficiency during this period. The minimal capital expenditure of HKD -11,000 suggests a lack of investment in maintaining or growing productive capacity, which could further impair future earnings potential and operational competitiveness.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 147.1 million, which provides some short-term liquidity. However, this is overshadowed by a substantial total debt of HKD 962.8 million, indicating a highly leveraged financial structure. This significant debt burden raises serious concerns about the company's overall financial health and solvency risk.

Growth Trends And Dividend Policy

The reported substantial net loss points to negative growth trends and significant operational challenges. The company maintained a dividend per share of HKD 0, consistent with its loss-making position and prioritizing the preservation of cash. There is no indication of a shareholder return policy under the current financial performance.

Valuation And Market Expectations

With a market capitalization of approximately HKD 23.2 million, the market valuation is extremely low relative to its revenue base, reflecting deeply pessimistic expectations. A beta of 0.351 suggests the stock is perceived as less volatile than the market, but this is likely influenced by its small size and potentially illiquid trading status given its financial distress.

Strategic Advantages And Outlook

The company's strategic advantages are limited to its integrated operations and branded product portfolio within the green food niche. The outlook is highly uncertain due to the severe losses and high debt load. A successful turnaround would require significant operational restructuring, debt management, and a return to profitability to ensure long-term viability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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