investorscraft@gmail.com

Intrinsic ValueNOVA Group Holdings Limited (1360.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

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

NOVA Group Holdings Limited operates as a diversified investment holding company primarily within the specialty business services sector, focusing on three distinct segments: exhibition and events, cultural and entertainment, and financing. Its core revenue model is built on organizing and sponsoring trade shows, providing comprehensive event management and planning services, and offering brand management under proprietary names like PHEBE and DrOscar. The company further diversifies its income through the supply of thematic entertainment equipment, trading of consumer goods such as wine and e-cigarettes, and providing financial services including money lending and credit factoring. Operating primarily in Hong Kong and mainland China, NOVA occupies a niche position by integrating cultural experiences with entertainment solutions and financial products. This multifaceted approach aims to capture value across different consumer and commercial engagements, though it operates in highly competitive and regulated markets. Its market position is that of a smaller, agile player leveraging local networks to deliver customized services, rather than a dominant scale operator in any single segment.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 31.6 million, indicating a modest operational scale. However, profitability was severely challenged, with a net loss of HKD 200.5 million and negative operating cash flow of HKD 4.0 million. Capital expenditures were limited, suggesting a constrained investment in future growth capabilities.

Earnings Power And Capital Efficiency

The significant net loss and negative diluted EPS of HKD -0.0976 reflect weak earnings power. The negative operating cash flow further underscores inefficiencies in converting revenue into cash, indicating poor capital efficiency across its diversified business operations during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 2.7 million, which is low relative to total debt of HKD 65.3 million. This high leverage ratio, combined with negative cash flows, points to substantial financial stress and potential liquidity challenges for the company.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends. The company did not pay a dividend, a prudent policy given the substantial losses and need to preserve cash for operational stability and potential restructuring efforts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 24.6 million, the market valuation is below the reported annual revenue. This discount likely reflects investor concerns over the significant losses, weak cash flow, and the challenging financial health of the company.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified service offerings across events, entertainment, and financing within the Hong Kong and China markets. However, the outlook is clouded by its current financial distress, necessitating a significant operational turnaround to achieve sustainable profitability and improve its capital structure.

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