investorscraft@gmail.com

Intrinsic ValueSFund International Holdings Limited (1367.HK)

Previous CloseHK$0.51
Intrinsic Value
Upside potential
Previous Close
HK$0.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SFund International Holdings Limited operates a diversified business model spanning apparel supply chain management and financial services. Its core apparel segment provides comprehensive supply chain solutions including product design, raw material sourcing, production management, quality control, and logistics for woven wear and accessories. The company serves international markets from its Hong Kong base while maintaining production capabilities in cost-effective regions like Cambodia. This positioning allows it to leverage global trade networks while managing operational complexities across different jurisdictions. In financial services, the company engages in securities dealing, asset management, and money lending, creating a hybrid business structure that combines traditional manufacturing services with financial operations. This diversified approach aims to mitigate sector-specific risks but also creates operational complexity in managing distinctly different business units under one corporate umbrella.

Revenue Profitability And Efficiency

The company generated HKD 10.9 million in revenue for FY2021 while reporting a substantial net loss of HKD 44.7 million. Operating cash flow was significantly negative at HKD 76.7 million, indicating challenges in converting business activities into cash generation. The negative earnings per share of HKD 0.093 reflects the company's current unprofitability and operational inefficiencies across its diversified business segments.

Earnings Power And Capital Efficiency

SFund International demonstrates weak earnings power with negative profitability metrics. The company's capital allocation appears challenged, as evidenced by negative operating cash flow exceeding revenue. The diversified nature of operations across apparel and financial services may be diluting focus and capital efficiency, though specific segment-level performance data would be required for deeper analysis of capital deployment effectiveness.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with HKD 3.1 million in cash against HKD 305.9 million in total debt, creating a significant leverage position. This debt-to-cash ratio indicates substantial financial risk and potential liquidity constraints. The negative operating cash flow further compounds these concerns regarding the company's ability to service its debt obligations without additional financing.

Growth Trends And Dividend Policy

No dividend payments were made in FY2021, consistent with the company's loss-making position and cash flow challenges. Growth trends appear negative given the substantial losses and declining operational performance. The company's ability to achieve sustainable growth remains uncertain without significant operational improvements or strategic repositioning of its business segments.

Valuation And Market Expectations

With a market capitalization reported as zero and negative earnings, the market appears to assign minimal value to the company's equity. The negative financial metrics and high debt load suggest investor expectations remain pessimistic regarding recovery prospects. The stock's valuation likely reflects concerns about the company's viability and ability to restructure its operations effectively.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified revenue streams across apparel supply chain and financial services, though this diversification currently appears to be diluting rather than strengthening performance. The outlook remains challenging given the substantial debt burden, negative cash flow, and operational losses. Successful turnaround would require significant restructuring of operations, debt management, and potentially focusing on core competencies to improve financial sustainability.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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