investorscraft@gmail.com

Intrinsic ValueChina Ecotourism Group Limited (1371.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

China Ecotourism Group Limited operates as a specialized technology and service provider within the highly regulated Chinese lottery market. Its core revenue model is derived from providing comprehensive lottery system solutions, including the operation of video lottery, computer-generated ticket games (CTG), and KENO-type systems. The company also engages in the research, development, and manufacture of proprietary lottery terminal equipment such as ticket scanners, creating an integrated service offering. Beyond its primary lottery technology segment, the company has diversified into the research, production, and sale of natural and health food products, though this remains a secondary operation. Operating from its base in Hong Kong, the company holds a niche position, serving both domestic and limited international markets. Its market position is intrinsically linked to government regulations and the stability of the lottery industry, making it a specialized player rather than a broad market leader.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 67.3 million. However, profitability was severely challenged, with a significant net loss of HKD 272.0 million and negative diluted EPS of HKD 1.76. Operational efficiency was also under pressure, as evidenced by a negative operating cash flow of HKD 38.1 million, indicating core business activities consumed cash.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, reflecting substantial challenges in converting its revenue into profit. Capital expenditures were reported as zero for the period, suggesting a pause in significant investments in property, plant, and equipment, which may impact future growth potential and operational capacity.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 27.7 million against total debt of HKD 64.6 million, indicating a leveraged position with more debt than available liquid assets. This debt-to-cash ratio highlights potential liquidity constraints and elevates financial risk for the company in its current state.

Growth Trends And Dividend Policy

Current financial trends are negative, with the company reporting a substantial net loss. Reflecting this challenging financial position and likely a need to conserve cash, the company's dividend policy is conservative, with a dividend per share of HKD 0.00 declared for the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 65.6 million, the market valuation is modest. A beta of 0.813 suggests the stock has historically been slightly less volatile than the broader market, which may reflect its niche, regulated industry positioning amidst its current financial difficulties.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise within the regulated lottery systems and equipment sector. Its outlook is contingent upon improving operational profitability, managing its debt load, and potentially leveraging its technological capabilities to secure new contracts or stabilize its core business operations in a challenging environment.

Sources

Company Annual Report

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