investorscraft@gmail.com

Intrinsic ValueMobile Internet (China) Holdings Limited (1439.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mobile Internet (China) Holdings Limited operates a dual-segment business model, primarily focused on the manufacturing and sale of paper-based packaging products in China. This segment produces flexo-printed and offset-printed cartons, including innovative stone-paper based alternatives, serving diverse industries such as food and beverage, chemicals, and pharmaceuticals. The company also maintains a secondary mobile and online game segment, offering free-to-play entertainment. It operates within the competitive consumer cyclical sector, specifically the packaging industry, which is heavily influenced by manufacturing and retail demand cycles in China. Its market position appears to be that of a small, specialized regional player, leveraging its packaging expertise while attempting to diversify its revenue streams through its digital gaming operations, though this segment's contribution is not detailed in the provided data.

Revenue Profitability And Efficiency

The company reported zero revenue for the fiscal year, indicating a complete halt in its core operating activities. This resulted in a significant net loss of HKD 15.14 million. Operating cash flow was minimal at HKD 1,000, suggesting extremely low operational activity and poor efficiency in converting any potential business into cash generation during the period.

Earnings Power And Capital Efficiency

The company demonstrated no earnings power for the period, with a diluted loss per share of HKD 0.011. The absence of both revenue and capital expenditures indicates a complete lack of capital deployment towards productive assets, rendering any assessment of capital efficiency impossible for this fiscal year.

Balance Sheet And Financial Health

The balance sheet shows a precarious financial position with minimal cash and equivalents of HKD 1,000 against a substantial total debt of HKD 252.01 million. This severe imbalance results in a critically high leverage ratio, indicating significant financial distress and a very high risk of insolvency without immediate restructuring or new financing.

Growth Trends And Dividend Policy

There are no positive growth trends evident from the reported figures, with zero revenue representing a complete contraction from prior operations. The company maintained a dividend per share of zero, which is consistent with its loss-making position and lack of available cash for distribution to shareholders.

Valuation And Market Expectations

The market capitalization of approximately HKD 33.06 million, against a negative income and high debt load, suggests the market is assigning minimal value to the company's equity. The low beta of 0.138 indicates the stock has low volatility relative to the market, potentially reflecting its distressed status and low trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantages are not apparent from the provided data, given the operational standstill. The outlook is highly uncertain and contingent on the company's ability to resolve its substantial debt burden, restart revenue-generating operations, and potentially execute a successful turnaround strategy in a competitive market.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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