investorscraft@gmail.com

Intrinsic ValueHuasheng International Holding Limited (1323.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Huasheng International Holding Limited operates a diversified portfolio across three distinct business segments: ready-mixed concrete production, money lending, and the wholesale/retail of household consumables. This multi-industry approach provides revenue diversification but also exposes the company to varying economic cycles across construction, consumer goods, and financial services sectors. Its core concrete operations serve the construction industry in Hong Kong and mainland China, while its money lending activities offer financing services, and its consumables division provides essential household products. The company's market position is fragmented, operating as a smaller, non-dominant player in each of its chosen markets without clear sector leadership in any single segment. This diversification strategy may mitigate sector-specific risks but also limits its ability to achieve scale advantages or pricing power in any individual market, positioning it as a generalist rather than a specialist in its operational regions.

Revenue Profitability And Efficiency

The company generated HKD 372.6 million in revenue but reported a significant net loss of HKD 92.4 million, indicating severe profitability challenges. Despite positive operating cash flow of HKD 128.7 million, the substantial loss suggests either high operating costs, impairment charges, or challenging market conditions across its diversified business segments. The negative EPS of HKD 0.17 reflects this poor bottom-line performance.

Earnings Power And Capital Efficiency

Huasheng's earnings power appears constrained, as evidenced by the substantial net loss despite generating meaningful revenue. The positive operating cash flow suggests some operational cash generation capability, but the significant capital expenditure of HKD 11.8 million relative to its market capitalization indicates ongoing investment requirements. The company's ability to convert revenue into sustainable profits remains questionable given current performance metrics.

Balance Sheet And Financial Health

The company maintains HKD 76.6 million in cash against total debt of HKD 229.2 million, indicating a leveraged position with debt exceeding liquid assets. This debt-to-cash ratio suggests potential liquidity constraints, though the positive operating cash flow provides some mitigating factor. The balance sheet structure warrants careful monitoring given the current loss-making position and debt levels.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with the company reporting substantial losses. The absence of dividend payments (HKD 0 per share) is consistent with its loss-making position and suggests capital retention is prioritized over shareholder distributions. The company's diversified business model may offer growth potential across different cycles, but current metrics show challenging operating conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 108.8 million and negative earnings, traditional valuation metrics are not meaningful. The negative beta of -0.159 suggests the stock has exhibited low correlation with broader market movements, possibly reflecting its small size and specialized business mix. Market expectations appear subdued given the company's financial performance and current valuation level.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its business diversification across unrelated sectors, which may provide some risk mitigation. However, this same diversification may prevent the company from achieving scale advantages in any single market. The outlook remains challenging given current profitability issues, though its cash-generating operations provide some operational stability despite the reported losses.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial data providers

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