investorscraft@gmail.com

Intrinsic ValueNamyue Holdings Limited (1058.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

Namyue Holdings Limited operates as a specialized leather processing company serving China's footwear manufacturing sector, focusing on the production and distribution of semi-finished and finished leather products. The company's core revenue model derives from processing raw cowhides into value-added leather materials primarily for branded shoe manufacturers, supplemented by machinery leasing and leather trading activities. Operating in the competitive consumer cyclical sector, Namyue maintains a niche position within the leather supply chain, catering to manufacturers requiring consistent quality materials for premium footwear production. The company's vertical integration from raw material processing to finished goods distribution provides some operational advantages, though it remains exposed to fluctuations in both raw material costs and downstream footwear demand patterns. As a subsidiary of Nam Yue (Group) Company Limited, the organization leverages established relationships within China's manufacturing ecosystem while navigating the challenges of environmental regulations and shifting consumer preferences affecting the leather industry.

Revenue Profitability And Efficiency

The company reported HKD 89.1 million in revenue for the period but experienced significant challenges with a net loss of HKD 33.8 million. Operating cash flow remained positive at HKD 6.7 million, indicating some operational cash generation despite profitability issues. Capital expenditures of HKD 4.3 million suggest maintained investment in production capabilities, though efficiency metrics appear strained given the negative bottom-line performance.

Earnings Power And Capital Efficiency

Namyue's earnings power appears constrained with a diluted EPS of -HKD 0.0628, reflecting operational difficulties in converting revenue to profitability. The positive operating cash flow relative to capital expenditures indicates some capacity to fund operations internally, but the substantial net loss suggests challenges in achieving sustainable returns on invested capital in the current market environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 3.4 million in cash against HKD 8.7 million in total debt, indicating potential liquidity constraints. The debt position, while modest in absolute terms, represents a significant portion relative to cash reserves and market capitalization. The company's financial health appears challenged given the negative equity position implied by consecutive losses and limited cash buffers.

Growth Trends And Dividend Policy

Current trends reflect contraction rather than growth, with no dividend distribution policy in place as the company focuses on preserving capital. The absence of shareholder returns aligns with the challenging operational environment and negative earnings, suggesting management prioritizes financial stability over distributions during this period of operational difficulty.

Valuation And Market Expectations

With a market capitalization of approximately HKD 269 million, the market appears to be pricing in substantial recovery potential despite current financial challenges. The low beta of 0.341 suggests relatively low correlation with broader market movements, indicating investors view the company as having idiosyncratic risk factors rather than systemic market exposure.

Strategic Advantages And Outlook

The company's strategic position within China's footwear supply chain and established manufacturer relationships provide some foundation for potential recovery. However, the outlook remains challenging given environmental pressures on leather processing and evolving consumer preferences toward alternative materials, requiring significant operational adaptation to restore sustainable profitability.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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