investorscraft@gmail.com

Intrinsic ValueHarbour Digital Asset Capital Limited (0913.HK)

Previous CloseHK$0.29
Intrinsic Value
Upside potential
Previous Close
HK$0.29

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

Harbour Digital Asset Capital Limited, operating as Unity Investments Holdings, is a Hong Kong-based investment holding company specializing in a diversified portfolio of both listed and unlisted small to medium-sized enterprises. The firm's core revenue model is driven by capital appreciation and investment returns from its eclectic holdings, which span a wide array of sectors including infrastructure, manufacturing, trading, information technologies, media, energy, and property investment. This strategy positions the company as a nimble, sector-agnostic investor within the competitive Asian financial services landscape, focusing on opportunities across the market capitalization spectrum. Its market position is that of a specialized capital allocator rather than a traditional asset manager, leveraging its Hong Kong base to access a broad universe of potential investments. The company's approach is characterized by its flexibility to invest across different industries and company stages, seeking value in a dynamic economic environment.

Revenue Profitability And Efficiency

The company reported negative revenue of HKD 10.8 million for the period, indicating challenges in generating positive investment returns or income. This was accompanied by a net loss of HKD 16.8 million, reflecting poor portfolio performance and high operating costs relative to its asset base. Negative operating cash flow of HKD 9.2 million further underscores operational inefficiency and a cash-consuming business model during this fiscal year.

Earnings Power And Capital Efficiency

The diluted earnings per share of -HKD 0.056 demonstrates a significant lack of earnings power for shareholders. With no capital expenditures reported, the company's capital efficiency appears constrained, as its invested capital failed to generate positive returns. The negative operating cash flow indicates the core investment activities are not currently self-sustaining from a cash perspective.

Balance Sheet And Financial Health

The balance sheet shows HKD 11.4 million in cash and equivalents against no debt, providing a debt-free financial structure. This cash position offers some liquidity buffer, though the negative cash flow from operations is depleting these reserves. The absence of leverage provides financial flexibility but also suggests limited use of debt financing to enhance returns.

Growth Trends And Dividend Policy

Current performance trends show negative growth across key metrics including revenue, earnings, and cash flow. The company maintained a dividend per share of HKD 0, consistent with its loss-making position and the need to preserve capital. This reflects a conservative distribution policy focused on capital retention rather than shareholder returns during this challenging period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 106.4 million, the market appears to be valuing the company slightly above its cash position, implying some expectation of future recovery or hidden value in its investment portfolio. The negative beta of -0.145 suggests the stock moves counter to broader market trends, potentially reflecting its unique characteristics as a small-cap investment holding company.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its debt-free balance sheet and flexible investment mandate across multiple sectors. However, its current performance challenges and negative cash flow present significant headwinds. The outlook depends on the company's ability to improve investment selection and generate positive returns from its portfolio to reverse the current negative trends and utilize its available capital effectively.

Sources

Company description and financial data provided

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