investorscraft@gmail.com

Intrinsic ValueElegance Optical International Holdings Limited (0907.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Elegance Optical International Holdings Limited operates as a diversified investment holding company with its historical roots in the optical manufacturing sector. Its core business involves the manufacture and trade of optical frames and sunglasses, serving markets across Europe, the United States, China, and other Asian regions. This positions the company within the broader healthcare instruments and supplies industry, though its operational focus has expanded significantly beyond its original niche. The company's revenue model is multifaceted, deriving income from its traditional manufacturing and trading operations, supplemented by activities in property investment and leasing, investments in financial instruments and quoted shares, film rights and distribution, energy sector instruments, and money lending. This diversification indicates a strategic shift from a pure-play optical products manufacturer to a more conglomerate-like structure seeking returns from various asset classes and business ventures. Its market position is that of a small, niche player in the optical goods market, overshadowed by its broader investment activities, which complicates its sector classification and competitive standing.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 14.5 million but incurred a significant net loss of HKD -20.2 million for the period. This substantial loss, relative to its revenue base, indicates severe profitability challenges and operational inefficiency. Negative operating cash flow of HKD -0.8 million further underscores these difficulties in converting sales into usable cash.

Earnings Power And Capital Efficiency

Earnings power is severely constrained, as evidenced by a diluted EPS of HKD -0.0231. Capital efficiency appears poor, with capital expenditures of HKD -25.4 million significantly outweighing the operating cash flow, suggesting investments are not being funded from core operations and may be eroding shareholder value.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 8.7 million, which is overshadowed by total debt of HKD 44.7 million. This debt-to-cash ratio indicates a leveraged position and potential liquidity strain, raising concerns about the company's overall financial health and stability absent external financing or asset sales.

Growth Trends And Dividend Policy

Current financials do not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging financial position, the company has a conservative dividend policy, with a dividend per share of HKD 0, prioritizing capital preservation over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 67.2 million, the market valuation appears to assign some premium to the company's asset base or investment portfolio beyond its core operating losses. A negative beta of -0.561 suggests a historical low correlation with the broader market, which is unusual.

Strategic Advantages And Outlook

The company's primary strategic advantage may lie in its diversified investment portfolio across property, securities, and energy, which could provide alternative revenue streams. However, the outlook is clouded by significant losses in its core operations, high debt, and negative cash flow, presenting substantial challenges for a turnaround.

Sources

Company DescriptionPublic Financial Disclosures

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