investorscraft@gmail.com

Intrinsic ValueMagnus Concordia Group Limited (1172.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

Magnus Concordia Group Limited operates as a diversified industrial holding company with two primary revenue streams: specialty printing services and property activities. Its core printing segment manufactures a wide array of custom printed products, including art books, textbooks, children's literature, and sophisticated commercial packaging for global clients in publishing, retail, and toy manufacturing. This B2B operation serves an international customer base across Hong Kong, Mainland China, Europe, and the United States, positioning it within the competitive global print services sector. The company supplements this traditional industrial business with a strategic focus on property development and investment, creating a hybrid revenue model that blends manufacturing with real estate asset management. This dual approach aims to leverage its operational footprint while diversifying income sources, though it places the firm in distinct competitive landscapes for each segment. Its market position is that of a smaller, internationally exposed player navigating the structural challenges of the print industry alongside cyclical property markets.

Revenue Profitability And Efficiency

The company generated HKD 205.8 million in revenue for the period but reported a significant net loss of HKD 85.2 million. Operational efficiency is a concern, as evidenced by negative operating cash flow of HKD 11.8 million, indicating core business activities are not generating sufficient cash to sustain operations without external funding or asset sales.

Earnings Power And Capital Efficiency

Earnings power is severely challenged, with a diluted EPS of -HKD 0.0147. The negative cash flow from operations, even after modest capital expenditures of HKD 0.8 million, highlights profound inefficiency in converting revenue into usable cash, placing significant strain on the company's liquidity and overall capital allocation strategy.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with HKD 20.3 million in cash against total debt of HKD 133.1 million, resulting in a concerning net debt position. This high leverage, coupled with cash-burning operations, presents substantial solvency and liquidity risks that threaten the company's ongoing financial health.

Growth Trends And Dividend Policy

Current trends indicate operational contraction and financial distress rather than growth. The company has suspended its dividend policy, with a dividend per share of zero, as it conserves all available cash to navigate its challenging financial situation and fund ongoing operations.

Valuation And Market Expectations

With a modest market capitalization of approximately HKD 156 million and a very low beta of 0.22, the market appears to assign a high-risk discount to the stock. This valuation likely reflects expectations of continued operational challenges and the elevated financial risk stemming from its leveraged balance sheet and lack of profitability.

Strategic Advantages And Outlook

The company's primary strategic advantage is its diversified revenue base across printing and property, which may provide some risk mitigation. However, the outlook remains highly uncertain due to its significant losses, negative cash flow, and substantial debt burden, requiring a successful operational turnaround or strategic restructuring to ensure long-term viability.

Sources

Company DescriptionHong 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