investorscraft@gmail.com

Intrinsic ValueKontafarma China Holdings Ltd (1312.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Kontafarma China Holdings Ltd operates a dual-segment business model, straddling the pharmaceutical and fitness industries. Its Pharmaceutical Business segment focuses on the manufacture and sale of prescription drugs and laboratory-related products, serving healthcare providers and research institutions. The Fitness Business segment operates fitness centers, provides health consultation services, and generates royalty income through franchise operations. This diversified approach positions the company across two distinct consumer health markets in China. Kontafarma's strategy leverages growing health awareness, but its presence in the competitive pharmaceutical manufacturing and fitness service sectors requires strong execution to capture market share. The company's headquarters in Hong Kong provides a strategic base for its operations in the region, though it faces intense competition from both specialized pharmaceutical firms and larger fitness chains. Its relatively small market capitalization suggests it operates as a niche player rather than a market leader in either segment.

Revenue Profitability And Efficiency

The company generated HKD 897.5 million in revenue for the period but reported a net loss of HKD 75.5 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 47.0 million, suggesting some operational efficiency in cash generation. The company maintained minimal capital expenditures of HKD 13.6 million relative to its revenue base.

Earnings Power And Capital Efficiency

Kontafarma demonstrated weak earnings power with a diluted EPS of -HKD 0.0135, reflecting operational challenges in converting revenue to profit. The positive operating cash flow of HKD 47.0 million indicates some ability to generate cash from operations despite the net loss. Capital expenditures were modest at HKD 13.6 million, suggesting conservative investment in maintaining operations.

Balance Sheet And Financial Health

The company maintains HKD 80.6 million in cash and equivalents against total debt of HKD 297.2 million, indicating a leveraged position. The debt level represents a significant portion of the capital structure, though the positive operating cash flow provides some capacity to service obligations. The balance sheet shows a typical working capital structure for an operating company in its sectors.

Growth Trends And Dividend Policy

With a net loss position and no dividend payments, the company appears to be in a consolidation or turnaround phase rather than growth. The absence of dividends reflects the need to conserve capital for operational requirements and potential restructuring. Current financial performance does not support traditional growth metrics or shareholder distributions.

Valuation And Market Expectations

The market capitalization of approximately HKD 156.2 million values the company at a significant discount to its annual revenue, reflecting investor skepticism about profitability prospects. The low beta of 0.081 suggests the stock has minimal correlation with broader market movements, typical of micro-cap stocks with limited institutional following. The valuation implies market expectations of continued challenges.

Strategic Advantages And Outlook

The company's dual-segment approach provides diversification across healthcare-related services, potentially benefiting from growing health consciousness in China. However, execution challenges in both competitive sectors and current profitability issues present significant headwinds. The outlook depends on operational improvements, potentially through restructuring underperforming segments or optimizing the business model to achieve sustainable profitability.

Sources

Company description and financial data provided in queryHong 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