investorscraft@gmail.com

Intrinsic ValueDaohe Global Group Limited (0915.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

Daohe Global Group Limited operates as a diversified investment holding company with two primary segments: Trading and Supply Chain Management Services, and Operation of Online Social Platforms. The company engages in merchandise sales, procurement agency services, and value-added solutions across the Southern Hemisphere, North America, China, Europe, and international markets. Its core revenue model combines traditional trading margins with fee-based services including laboratory testing, management consultancy, product development, and IT solutions. The company maintains a niche position in specialty retail within the consumer cyclical sector, leveraging its Hong Kong base for international trade operations. Daohe Global distinguishes itself through diversified service offerings that include film production, television activities, and online social platform development, creating multiple revenue streams beyond conventional retail. This multifaceted approach provides some insulation against sector volatility while positioning the company as a integrated service provider rather than a pure-play retailer.

Revenue Profitability And Efficiency

The company generated HKD 41.8 million in revenue with net income of HKD 2.7 million, reflecting a net margin of approximately 6.4%. Operating cash flow of HKD 2.1 million exceeded capital expenditures of HKD 127,000, indicating positive cash generation from core operations. The modest revenue base suggests a small-scale operation within the specialty retail sector.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0018 reflects minimal earnings power relative to the substantial share count of 1.51 billion shares. The company's capital efficiency appears constrained given the modest absolute profits generated from its operational scale. Operating cash flow coverage of capital expenditures demonstrates adequate maintenance of existing operations.

Balance Sheet And Financial Health

The balance sheet shows conservative leverage with HKD 15.4 million in cash against HKD 4.6 million in total debt, providing comfortable liquidity. The net cash position supports financial stability, though the modest scale of operations limits strategic flexibility. Current assets appear sufficient to meet near-term obligations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's focus on retaining capital for operations and potential growth initiatives. The limited financial scale suggests either early-stage development or niche market positioning rather than aggressive expansion. Historical growth patterns cannot be determined from single-period data.

Valuation And Market Expectations

With a market capitalization of approximately HKD 117.7 million, the company trades at roughly 2.8 times revenue and 44 times earnings. The low beta of 0.185 suggests minimal correlation with broader market movements, indicating either defensive characteristics or limited trading liquidity. The valuation reflects market skepticism about growth prospects.

Strategic Advantages And Outlook

The company's diversified service model provides some resilience through multiple revenue streams, though its small scale limits competitive advantages. Geographic diversification across hemispheres offers some natural hedging benefits. The outlook remains constrained by limited operational scale and the challenges of competing in fragmented specialty retail and service markets.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

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