investorscraft@gmail.com

Intrinsic ValueAPAC Resources Limited (1104.HK)

Previous CloseHK$2.85
Intrinsic Value
Upside potential
Previous Close
HK$2.85

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

APAC Resources Limited operates as a diversified investment holding company with a core focus on commodity trading and natural resource investments across Hong Kong, Mainland China, Australia, and Southeast Asia. Its business is structured into three distinct segments: Commodity Business, which involves physical trading; Resource Investment, targeting development of mineral assets; and Principal Investment and Financial Services, managing a portfolio of listed/unlisted securities and providing loan financing. The company occupies a niche position within the Asian financial services sector, leveraging its expertise to capitalize on commodity cycles and investment opportunities rather than pursuing scale. This specialized approach allows it to act as a agile, value-oriented investor in often volatile markets, though it faces significant competition from larger, more diversified financial institutions and commodity traders. Its headquarters in Hong Kong provides strategic access to capital markets and regional trade flows, supporting its cross-border investment activities.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 1.19 billion for the period, demonstrating significant activity in its trading and investment segments. Profitability was strong with net income reaching HKD 390 million, translating to a healthy net margin. However, operating cash flow was negative HKD 336 million, indicating potential timing differences between investment outflows and income recognition, which is common for investment-heavy businesses.

Earnings Power And Capital Efficiency

APAC Resources generated diluted earnings per share of HKD 0.29, reflecting its earnings capacity from its diversified investment portfolio. The negative operating cash flow, juxtaposed with positive net income, highlights the non-cash nature of some investment gains and the capital-intensive cycle of its principal investments. Capital expenditures were minimal, consistent with its asset-light operating model focused on financial assets rather than physical infrastructure.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 574.7 million in cash and equivalents. Total debt stands at HKD 281.7 million, resulting in a conservative leverage profile. This strong balance sheet provides financial flexibility to pursue new investments and withstand market volatility, supporting its ongoing strategy as an active investor and trader.

Growth Trends And Dividend Policy

APAC Resources demonstrates a shareholder-friendly approach by distributing a dividend of HKD 0.10 per share. Its growth is inherently tied to the performance of its investment portfolio and commodity markets, leading to potential earnings volatility. The company's strategy focuses on capitalizing on market dislocations and investment opportunities rather than predictable organic growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.25 billion, the market values the company at a significant premium to its book value, reflecting expectations for continued investment success. The negative beta of -0.139 suggests the stock has exhibited low correlation with broader market movements, potentially appealing to investors seeking diversification benefits within their portfolios.

Strategic Advantages And Outlook

The company's key advantage lies in its nimble, specialized approach to commodity and resource investing across Asian markets. Its outlook remains directly tied to commodity price cycles, regional economic conditions, and its ability to identify undervalued assets. Success will depend on management's investment acumen and risk management capabilities in volatile market environments.

Sources

Company Annual ReportHong 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