investorscraft@gmail.com

Intrinsic ValueDeep Source Holdings Limited (0990.HK)

Previous CloseHK$0.83
Intrinsic Value
Upside potential
Previous Close
HK$0.83

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

Deep Source Holdings Limited operates as a diversified investment holding company with a core focus on the bulk commodities sector, primarily steel, within the Basic Materials industry. Its multifaceted revenue model is built on processing, distributing, and trading physical commodities, supplemented by a significant portfolio of financial services. This includes securities brokerage, margin financing, fund management, and structured trade finance, creating a hybrid model that leverages physical trade flows with financial intermediation. The company's operations span key Asian financial and trade hubs, including mainland China, Hong Kong, and Singapore, positioning it within complex supply chains. Its market position is that of a specialized intermediary and service provider, catering to clients needing integrated solutions that bridge physical commodity logistics with associated financial products, rather than being a large-scale producer.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 40.9 billion, demonstrating significant scale in its trading operations. However, net income of HKD 296 million indicates very thin net profit margins, which is characteristic of low-margin commodity distribution and trading businesses. The high revenue relative to net income suggests operational efficiency challenges or intense competitive pressures within its core markets, where pricing power may be limited.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.022 reflects modest earnings power on a very large share base. A notably strong operating cash flow of HKD 4.39 billion significantly outstripped reported net income, which may indicate non-cash charges or highly efficient working capital management, a critical factor for capital-intensive trading businesses. The absence of reported capital expenditures suggests asset-light operations.

Balance Sheet And Financial Health

The balance sheet appears robust with a large cash position of HKD 6.4 billion and minimal total debt of HKD 153 million, resulting in a net cash position. This indicates strong liquidity and very low financial leverage, providing significant flexibility to fund operations, withstand commodity price volatility, or pursue strategic opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, paying a dividend of HKD 0.02 per share. The dividend payout nearly matches the full annual EPS, indicating a very high payout ratio that may not be sustainable if earnings fluctuate, which is common in cyclical commodity markets. Future growth is likely tied to volume expansion and scaling its financial services offerings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.3 billion, the stock trades at a low earnings multiple, which is typical for commodity traders and reflects market expectations of continued low margins and cyclical performance. The beta of 0.909 suggests the stock's volatility is slightly less than the broader market, potentially due to its diversified service model.

Strategic Advantages And Outlook

The company's key advantage is its dual expertise in physical commodities and financial services, creating synergistic opportunities. Its strong, unlevered balance sheet is a significant strategic asset. The outlook is intrinsically linked to commodity cycle dynamics and the company's ability to effectively cross-sell its financial products to its trade clientele to improve overall profitability.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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