investorscraft@gmail.com

Intrinsic ValueHuicheng International Holdings Limited (1146.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Huicheng International Holdings Limited operates as a specialized menswear manufacturer and property developer based in Shanghai, China, representing a unique dual-segment structure within the consumer cyclical sector. The company's core apparel business focuses on the integrated design, production, marketing, and distribution of men's clothing products and accessories, targeting domestic Chinese consumers through a business-to-business and wholesale-oriented revenue model. This operational framework positions Huicheng within the competitive apparel manufacturing landscape, where scale efficiency and client relationships are critical determinants of market positioning. The additional property development segment introduces diversification but also distinct cyclical risks tied to China's real estate market, creating a complex corporate profile that operates across two fundamentally different industries with varying capital intensity and growth dynamics.

Revenue Profitability And Efficiency

The company reported revenue of HKD 156.1 million for the period, but significant operational challenges are evident with a net loss of HKD 109.4 million. Negative operating cash flow of HKD 24.3 million further indicates underlying efficiency issues, as cash generation failed to support operations despite minimal capital expenditure requirements during this cycle.

Earnings Power And Capital Efficiency

Earnings power remains severely constrained, with diluted EPS of -HKD 0.0328 reflecting the substantial net loss. The absence of capital expenditures suggests either preservation mode or limited growth investment, while negative cash flow from operations indicates fundamental challenges in converting business activities into sustainable financial performance.

Balance Sheet And Financial Health

The balance sheet shows moderate strength with HKD 100.8 million in cash against modest total debt of HKD 9.3 million, providing some liquidity buffer. However, the significant operating losses and negative cash flow present ongoing concerns about the sustainability of this financial position without operational improvements or additional financing.

Growth Trends And Dividend Policy

Despite reporting a substantial net loss, the company maintained a dividend payment of HKD 0.02 per share, creating a notable divergence between profitability trends and shareholder returns. This suggests either a commitment to maintaining distributions despite challenges or potentially unsustainable payout practices given the current financial performance.

Valuation And Market Expectations

With a market capitalization of approximately HKD 196 million, the company trades at a significant premium to its revenue base, reflecting market expectations beyond current financial metrics. The low beta of 0.276 indicates relative insulation from broader market movements, possibly due to its small size and specialized operations.

Strategic Advantages And Outlook

The company's dual-segment structure provides diversification but also complicates strategic focus. The cash position offers temporary stability, but the core challenge remains reversing operational losses across both business segments. Success depends on either significantly improving apparel manufacturing efficiency or realizing value from property assets, both within a challenging Chinese market environment.

Sources

Company filingsHong Kong Stock Exchange disclosures

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