investorscraft@gmail.com

Intrinsic ValueRenze Harvest International Limited (1282.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

Renze Harvest International Limited operates as a Hong Kong-based conglomerate with a diversified portfolio spanning property investment and development, financial services, automation, and securities investment. Its core revenue model is multifaceted, generating income from property development projects, financial service fees including wealth management and securities brokerage, and the manufacturing of SMT assembly and semiconductor packaging equipment. The company operates in a highly competitive sector, positioning itself as a niche player with interests in emerging areas like new energy and healthcare alongside its traditional businesses. Its market position is characterized by its conglomerate structure, which allows for cross-sector investment but also exposes it to the cyclicality of property and financial markets. The firm's strategy involves leveraging its Hong Kong base to access capital markets and investment opportunities, though its scale remains modest compared to larger industrial and financial conglomerates in the region.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.14 billion for the period, indicating active operations across its diverse segments. However, profitability was severely challenged, with a net loss of HKD 227.17 million and negative operating cash flow of HKD 233.98 million. The absence of capital expenditures suggests a focus on preserving liquidity rather than investing in growth during this challenging period.

Earnings Power And Capital Efficiency

Renze Harvest demonstrated weak earnings power with a diluted EPS of -HKD 0.0848, reflecting the net loss position. The negative operating cash flow further indicates challenges in converting revenues into cash, highlighting inefficiencies in working capital management or the capital-intensive nature of its property and investment activities during this fiscal period.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with total debt of HKD 1.61 billion significantly exceeding cash and equivalents of HKD 777.71 million. This high leverage ratio, combined with negative cash flow from operations, raises concerns about the company's ability to service its debt obligations without additional financing or asset sales.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with the company reporting substantial losses and negative cash flow. The dividend policy remains conservative with no dividend distribution, reflecting the need to preserve capital amid financial challenges and the prioritization of stabilizing operations over shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 402 million, the company trades at a significant discount to its revenue, reflecting market skepticism about its profitability and growth prospects. The low beta of 0.26 suggests the stock is less volatile than the market, possibly indicating limited investor interest or perception as a value trap given its financial challenges.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified business model across property, finance, and technology sectors, though this also presents integration challenges. The outlook remains cautious given the current loss-making position, high debt burden, and negative cash flow, requiring strategic restructuring or divestments to improve financial stability and operational focus.

Sources

Company description and financial data provided

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