investorscraft@gmail.com

Intrinsic ValueLonghui International Holdings Limited (1007.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Longhui International Holdings Limited operates within the highly competitive Chinese consumer cyclical sector, specifically the restaurant industry. Its core revenue model is derived from owning and operating a chain of 24 hotpot restaurants under the distinct Faigo and Xiao Faigo brands, which cater to the popular dining segment in mainland China. The company's market position is that of a small, regional player in a vast and fragmented industry dominated by larger chains. Its operations are concentrated geographically, which presents both localized brand recognition benefits and significant scalability challenges. The hotpot segment itself is a staple of Chinese culinary culture, but it requires meticulous management of food costs, labor, and real estate to achieve profitability. Longhui's strategy appears focused on a specific niche, though its limited scale impacts its bargaining power with suppliers and its ability to invest in national marketing campaigns compared to industry giants.

Revenue Profitability And Efficiency

The company generated HKD 82.3 million in revenue for FY2023. However, it reported a net loss of HKD 14.4 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 9.4 million, suggesting some core operational efficiency despite the reported bottom-line loss, which may be influenced by non-cash expenses or financial costs.

Earnings Power And Capital Efficiency

Longhui's earnings power is currently negative, with a diluted EPS of -HKD 0.14. Capital expenditures were a modest HKD -0.3 million, reflecting limited investment in new growth initiatives. The positive operating cash flow, which exceeded capex, indicates the existing store base can generate cash, but not sufficient to cover overall corporate expenses and achieve net profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 2.9 million against a considerably larger total debt of HKD 32.4 million. This high leverage ratio presents a clear financial risk, as the company's cash holdings are insufficient to cover its outstanding obligations, placing pressure on its liquidity and overall financial health.

Growth Trends And Dividend Policy

With a net loss and a high debt burden, the company is not in a position to pay dividends, as confirmed by a dividend per share of zero. The modest capex suggests a focus on maintaining existing operations rather than pursuing aggressive expansion, indicating stagnant or challenged growth trends in the near term.

Valuation And Market Expectations

The market capitalization of approximately HKD 13.3 million is notably low, trading below its annual revenue. This discounted valuation, coupled with a negative beta, reflects very low market expectations and significant investor skepticism regarding the company's future prospects and ability to return to profitability.

Strategic Advantages And Outlook

The company's primary advantage is its established presence in the popular hotpot niche. However, its outlook is clouded by profitability issues and a highly leveraged balance sheet. A successful turnaround would require improved operational execution to achieve consistent profitability and a strategic plan to address its substantial debt overhang.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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