investorscraft@gmail.com

Intrinsic ValueWai Chun Group Holdings Limited (1013.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

Wai Chun Group Holdings Limited operates as a specialized technology distributor and systems integrator, primarily serving clients in the People's Republic of China and Hong Kong. Its core revenue model is derived from two distinct segments: the sale and integration of computer and communication systems, and a general trading division dealing in chemicals and agricultural products. The company provides a comprehensive suite of services, including the design, consultation, and production of information system software, alongside offering telecommunications infrastructure solutions and management training services. This positions it within the competitive technology distributors sector, where it acts as a crucial intermediary between technology manufacturers and end-users in the region. Its market position is that of a niche player, leveraging its long-standing presence since 1996 and its subsidiary status under Ka Chun Holdings Limited to navigate the complex B2B technology landscape in Greater China.

Revenue Profitability And Efficiency

The company generated revenue of HKD 266.3 million for the period. However, it reported a net loss of HKD 10.3 million, indicating significant profitability challenges. Operational efficiency appears strained, as evidenced by a negative operating cash flow of HKD 11.0 million, which suggests cash generation from core business activities is insufficient.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -HKD 0.0386. The absence of reported capital expenditures implies limited investment in long-term assets, which may constrain future growth and operational capacity. The negative cash flow from operations further highlights inefficiencies in converting sales into cash.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 11.0 million, which is overshadowed by a substantial total debt of HKD 189.1 million. This high debt load relative to its cash and market capitalization raises concerns about financial leverage and overall solvency, indicating a strained financial position.

Growth Trends And Dividend Policy

The reported net loss points to a contraction rather than growth. The company maintains a conservative dividend policy, with a dividend per share of HKD 0, reflecting a prioritization of capital preservation amidst current financial challenges and a lack of distributable profits.

Valuation And Market Expectations

With a market capitalization of approximately HKD 51.3 million, the market is valuing the company at a significant discount to its annual revenue. The negative beta of -0.544 suggests its stock price movement has historically been inversely correlated with the broader market, indicating unique risk factors are priced in by investors.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in the Greater China market and its diversified service offerings within technology distribution. The outlook remains challenging due to its current loss-making status and high debt, necessitating a strategic focus on improving operational profitability and managing its leverage.

Sources

Company DescriptionFinancial Data Provided

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