investorscraft@gmail.com

Intrinsic ValueVestate Group Holdings Limited (1386.HK)

Previous CloseHK$0.46
Intrinsic Value
Upside potential
Previous Close
HK$0.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Vestate Group Holdings Limited operates as a diversified investment holding company with a primary focus on the production and retail of footwear products across Hong Kong, Mainland China, and Taiwan. The company markets its products under multiple proprietary brands including ARTEMIS, COUBER.G, and FORLERIA, utilizing a dual-channel strategy of self-managed retail shops and e-commerce platforms to reach consumers. Beyond its core footwear segment, the group has expanded into financial services, offering money lending to both institutional and retail clients, and provides franchise and management services to convenience stores. This diversification extends further into e-commerce, e-payment solutions, trademark holding, and various corporate services, positioning it as a multifaceted entity within the consumer cyclical sector. Its market position is that of a regional player navigating the competitive retail landscape, leveraging its brand portfolio and multi-service approach to generate revenue streams.

Revenue Profitability And Efficiency

For FY2020, the company reported revenue of HKD 40.98 million. However, profitability was severely challenged, with a significant net loss of HKD 290.99 million and a diluted EPS of -HKD 0.41. Operating cash flow was positive at HKD 9.34 million, while capital expenditures were a modest HKD 0.8 million, indicating limited investment in maintaining its operational assets during the period.

Earnings Power And Capital Efficiency

The substantial net loss of HKD 290.99 million highlights a severe erosion of earnings power for the period. The positive operating cash flow suggests some underlying cash generation from core activities, but this was insufficient to offset overall losses. The company's capital efficiency appears strained, as the significant loss occurred on a relatively small revenue base.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 5.05 million, which is low relative to the total debt of HKD 599.04 million. This high debt load, coupled with the substantial net loss reported for the year, indicates significant financial stress and potential liquidity concerns for the company.

Growth Trends And Dividend Policy

Despite reporting a major net loss, the company maintained a dividend per share of HKD 0.055. This payout, against a backdrop of negative earnings, suggests a dividend policy that may not be sustainable from current operating performance and could be reliant on other financial resources or reserves.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is atypical and may indicate a data reporting issue or an extremely distressed valuation. The significant losses and high debt levels likely reflect very negative market expectations regarding the company's future prospects and going concern.

Strategic Advantages And Outlook

The company's strategic advantage lies in its brand portfolio and diversified service offerings beyond footwear. However, the severe financial losses and leveraged balance sheet present substantial challenges. The outlook is uncertain, dependent on its ability to stabilize operations, manage its debt burden, and return its core businesses to profitability in a competitive market.

Sources

Company Annual Report (20-F/10-K equivalent)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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