investorscraft@gmail.com

Intrinsic ValueChina First Capital Group Limited (1269.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

China First Capital Group Limited operates a diversified portfolio across three distinct sectors: automotive parts, financial services, and education. Its core automotive division researches, develops, and manufactures shock absorbers and suspension systems, supplying both original equipment manufacturers (OEMs) and the secondary aftermarket. This positions the company within the competitive global auto parts industry, serving customers in China, Hong Kong, Singapore, and Italy. The financial services arm provides a comprehensive suite of investment banking activities, including securities dealing, underwriting, M&A advisory, and private equity fund management, leveraging its Hong Kong base. Concurrently, its education operation delivers schooling services spanning kindergarten, academic, and vocational education, alongside management consultancy for other institutions. This tripartite structure creates a conglomerate model with exposure to both cyclical consumer demand and more stable service-based revenues, though it also presents significant management and integration challenges across unrelated business lines.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 2.19 billion, indicating a significant operational scale. However, this was overshadowed by a substantial net loss of HKD -393 million, reflecting severe profitability challenges. Operational efficiency is further questioned by negative operating cash flow of HKD -180 million, suggesting core business activities are not generating cash.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -HKD 0.21. The significant capital expenditure of HKD -98.5 million, coupled with the substantial net loss, indicates very poor returns on invested capital and a lack of effective capital allocation across its diverse business segments during this period.

Balance Sheet And Financial Health

The balance sheet shows considerable strain, with a high total debt burden of HKD 3.14 billion vastly overshadowing its cash and equivalents of HKD 147 million. This significant leverage, combined with negative cash flows, points to a highly leveraged capital structure and raises serious concerns about its financial stability and liquidity position.

Growth Trends And Dividend Policy

Current trends are dominated by significant financial losses rather than growth. The company has no dividend policy, as evidenced by a dividend per share of zero, which is a prudent stance given its negative earnings and cash flow, allowing it to conserve all available capital for operational needs and potential restructuring.

Valuation And Market Expectations

With a market capitalization of approximately HKD 92.4 million, the market is valuing the company at a deep discount to its stated revenue, reflecting extremely pessimistic expectations. The negative beta of -0.117 suggests its stock price movement has a weak, inverse correlation with the broader market, indicating it is perceived as a highly speculative and non-cyclical asset.

Strategic Advantages And Outlook

The company's primary strategic advantage is its diversified revenue base across auto parts, finance, and education, which could theoretically provide stability. However, the outlook is challenging, requiring a decisive strategic pivot to restore profitability, manage its high debt load, and generate positive cash flows from its operations to ensure long-term viability.

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