investorscraft@gmail.com

Intrinsic ValueMoody Technology Holdings Limited (1400.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

Moody Technology Holdings Limited operates as a vertically integrated textile and apparel manufacturer based in China, serving the consumer cyclical sector. Its core revenue model is derived from the production and sale of dyed garment fabrics, yarns, and finished products including shoes and clothes, primarily within the domestic market with some export activities. The company operates through two distinct segments: Sales of Fabrics and Sales of Shoes, Clothes and Others, positioning itself as a supplier to both wholesale and retail channels. This operational structure allows it to capture value across multiple stages of the apparel supply chain, from raw material production to finished goods. Operating in the highly competitive and fragmented Chinese textile industry, the company faces significant pressure from both domestic manufacturers and international competitors. Its market position appears challenged, as evidenced by recent financial performance, suggesting it operates as a smaller player in a market dominated by larger, more efficient producers with greater scale advantages and potentially stronger customer relationships.

Revenue Profitability And Efficiency

The company generated HKD 112.7 million in revenue for the period but reported a substantial net loss of HKD 88.4 million, indicating severe profitability challenges. Negative operating cash flow of HKD 6.4 million and capital expenditures of HKD 6.4 million further highlight operational inefficiencies and potential cash burn in its current business model.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0068 and negative cash flow from operations, the company demonstrates weak earnings power. The significant net loss relative to revenue suggests poor capital allocation and operational inefficiencies across both business segments, indicating fundamental challenges in generating sustainable returns.

Balance Sheet And Financial Health

The balance sheet shows concerning financial health with HKD 8.3 million in cash against HKD 124.5 million in total debt, creating a strained liquidity position. The high debt burden relative to limited cash reserves and ongoing operational losses presents significant solvency risks that require careful monitoring.

Growth Trends And Dividend Policy

Current financial metrics indicate contraction rather than growth, with substantial losses overshadowing revenue generation. The company maintains a zero dividend policy, which is appropriate given its negative earnings and cash flow position, preserving limited capital for operational needs rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 83.6 million and a beta of 1.064, the market appears to price the company as a high-risk speculative investment. The valuation reflects significant concerns about the company's ability to return to profitability and manage its substantial debt obligations effectively.

Strategic Advantages And Outlook

The company's vertical integration across fabric production and finished goods could provide cost advantages in theory, but current financial performance suggests these benefits are not materializing. The outlook remains challenging given operational losses, high debt burden, and competitive industry pressures requiring significant strategic restructuring.

Sources

Company filingsHong Kong Stock Exchange disclosures

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