investorscraft@gmail.com

Intrinsic ValueZhongzheng International Company Limited (0943.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Zhongzheng International Company Limited operates as a diversified investment holding entity with a primary focus on the manufacturing, trading, and sale of healthcare and household products. Its core revenue model is derived from product sales across international markets, supplemented by ancillary business lines including money lending, trademark holding, fund management, and land development. The company holds a unique position with ownership of a coal mining concession, adding a resource-based dimension to its otherwise consumer-focused portfolio. Operating across the United States, China, Germany, France, the UK, Japan, and Hong Kong, it maintains a geographically dispersed but potentially fragmented market presence within the competitive consumer defensive sector. This diversification across both product types and business services creates a complex operational structure that may dilute focus but offers multiple revenue streams. Its market positioning is that of a smaller, niche player navigating global supply chains and consumer demand cycles without the scale advantages of leading pure-play competitors in the household and personal care industry.

Revenue Profitability And Efficiency

The company generated HKD 872.9 million in revenue for FY 2023, achieving a net income of HKD 69.1 million. This resulted in a net profit margin of approximately 7.9%, indicating modest profitability. Operational efficiency appears challenged, as evidenced by negative operating cash flow of HKD 67.5 million, which contrasts with positive net income and suggests potential working capital pressures or timing differences in cash conversion.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.064, reflecting the company's earnings capacity relative to its substantial share count. Capital expenditures were minimal at HKD 2.0 million, indicating a low-intensity investment approach in fixed assets. The significant disparity between operating cash flow and net income raises questions about the sustainability and quality of reported earnings.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of HKD 41.4 million against total debt of HKD 1.37 billion, creating a highly leveraged financial structure. This debt-to-cash ratio indicates substantial refinancing risk and interest coverage concerns, particularly in a rising rate environment, potentially limiting financial flexibility for strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy, distributing no dividends to shareholders despite reporting positive earnings. This approach suggests capital retention for debt servicing or operational needs rather than shareholder returns. Growth trends must be assessed in context of the company's leveraged position and negative operating cash flow generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 405.6 million, the company trades at a significant discount to its reported revenue base. The low beta of 0.282 suggests the market perceives it as relatively defensive, though this may reflect low trading liquidity rather than fundamental stability given its financial leverage and cash flow challenges.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified business model and international footprint, though this complexity also presents integration challenges. The coal mining concession provides potential optionality but requires significant development capital. The outlook remains cautious due to high leverage, negative cash flow, and the need for operational streamlining across its disparate business units to improve financial sustainability.

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