investorscraft@gmail.com

Intrinsic ValueMajestic Dragon AeroTech Holdings Limited (0918.HK)

Previous CloseHK$0.60
Intrinsic Value
Upside potential
Previous Close
HK$0.60

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

State Energy Group International Assets Holdings Limited operates as a diversified holding company with three distinct segments. Its core Garment Business focuses on the sourcing, subcontracting, and trading of garments and sportswear, including wax print cloths, primarily within the People's Republic of China, Hong Kong, and Africa. This positions the company within the competitive global apparel manufacturing sector, serving as an intermediary in the supply chain rather than a branded retailer. The company supplements this with a Property Investment segment that generates rental income from car parking spaces and commercial properties, providing a stable, albeit smaller, revenue stream. A third segment offers Marketing Services and organizes promotional events, creating a modestly diversified but operationally complex business model. Its market position is that of a small, niche player without significant scale advantages in any of its chosen industries, navigating the challenges of the consumer cyclical sector.

Revenue Profitability And Efficiency

The company generated HKD 118.8 million in revenue for the period. However, it reported a net loss of HKD 21.3 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 35.2 million, which suggests that core operations are generating cash despite the bottom-line loss, potentially due to non-cash expenses or working capital management.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0191, reflecting the company's current lack of earnings power. Capital expenditures were a modest HKD 5.4 million, indicating limited investment in new productive assets. The focus appears to be on managing existing operations rather than pursuing aggressive growth or capital-intensive projects.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 33.1 million in cash and equivalents against a minimal total debt of HKD 728,000. This results in a robust net cash position, providing a significant buffer against operational losses and contributing to overall financial stability despite the challenging profitability.

Growth Trends And Dividend Policy

The reported net loss indicates the company is not in a growth phase. Reflecting this performance and likely to conserve cash, the company's dividend policy is conservative, with a dividend per share of HKD 0.00 declared for the period. Retained earnings are being used to fund operations rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 534.8 million, the market is valuing the company at a significant premium to its revenue, implying expectations of a future recovery or potential in its asset base. A beta of 0.595 suggests the stock is less volatile than the broader market, which may appeal to certain risk-averse investors.

Strategic Advantages And Outlook

The company's primary strategic advantage is its strong, debt-free balance sheet, which provides flexibility. However, its outlook is challenged by its lack of profitability across its diversified but small-scale operations. A successful turnaround would require improving the core garment business's margins or more effectively leveraging its property assets.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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