investorscraft@gmail.com

Intrinsic ValueCherish Sunshine International Limited (1094.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

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

China Public Procurement Limited operates as a specialized service provider focusing on government and enterprise procurement within China's public sector market. The company generates revenue through multiple streams including procurement services for governmental authorities and private enterprises, trading of various products, corporate IT solutions development, property leasing, and energy management contracting services. This diversified approach positions the company within the competitive technology services sector, leveraging its established relationships with public sector clients to maintain market relevance. The company's core competency lies in serving China's substantial public procurement ecosystem, which requires specialized knowledge of regulatory frameworks and government bidding processes. Its business model capitalizes on the ongoing digitalization of public services and the growing emphasis on energy efficiency in government operations, though it operates in a highly fragmented market with significant competition from both state-owned and private service providers.

Revenue Profitability And Efficiency

The company reported HKD 98.3 million in revenue but experienced significant challenges with a net loss of HKD 123.9 million, indicating substantial profitability pressures. Operating cash flow of HKD 46.1 million suggests some operational efficiency despite the bottom-line difficulties. The negative earnings per share of HKD -0.25 reflects the company's current struggle to translate top-line performance into shareholder value.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow generation of HKD 46.1 million against minimal capital expenditures of HKD 0.2 million indicates some operational cash generation capability, though this is overshadowed by overall profitability challenges. The company's ability to convert revenue into sustainable earnings requires significant improvement.

Balance Sheet And Financial Health

The balance sheet shows HKD 19.4 million in cash against total debt of HKD 172.0 million, indicating a leveraged position with potential liquidity constraints. The debt-to-cash ratio suggests financial stress, though the exact debt maturity profile and covenant compliance cannot be determined from the provided data. The company's financial health appears challenged given this debt burden.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and apparent focus on preserving capital. The financial data does not provide clear growth trajectory indicators, though the diversified business segments suggest potential for multiple revenue drivers. The company's current financial performance does not support shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 478.8 million, the market appears to be valuing the company beyond its current financial metrics, potentially pricing in recovery expectations or intangible assets. The negative beta of -0.491 suggests unusual correlation patterns with the broader market, possibly reflecting its niche positioning and specialized business model.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its established presence in China's public procurement sector and diversified service offerings. However, the significant financial losses and high debt load present substantial challenges. The outlook depends on the company's ability to improve operational efficiency, manage its debt obligations, and capitalize on its government sector relationships to drive sustainable profitability.

Sources

Company financial statementsHong 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