investorscraft@gmail.com

Intrinsic ValueEver Harvest Group Holdings Limited (1549.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

Ever Harvest Group Holdings Limited operates as a specialized maritime logistics provider focused on China's coastal shipping market. The company generates revenue through a diversified portfolio of sea freight services including feeder shipping operations, container management, freight forwarding agency, and barge transportation services. Operating within the capital-intensive marine shipping sector, the company serves as a crucial link in regional supply chains, connecting major ports with smaller regional hubs through its feeder network. Its business model combines asset-based container operations with service-oriented freight forwarding, creating multiple revenue streams from both transportation and logistics consulting services. Positioned as a regional player in China's competitive shipping industry, the company faces pressure from both global carriers and domestic competitors, requiring strategic focus on operational efficiency and customer relationships to maintain market relevance in a cyclical industry characterized by volatile freight rates and fuel costs.

Revenue Profitability And Efficiency

The company generated HKD 403.4 million in revenue for the period but reported a net loss of HKD 9.3 million, indicating margin pressure in its operations. Despite the negative bottom line, the company maintained positive operating cash flow of HKD 9.3 million, suggesting some operational efficiency in working capital management. The absence of capital expenditures during the period reflects a conservative approach to fleet expansion amid challenging market conditions.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.006 reflects weak earnings power in the current operating environment. The company's ability to generate positive operating cash flow despite the net loss indicates some underlying operational strength, though capital efficiency remains constrained by market headwinds. The marine shipping industry's cyclical nature continues to impact profitability metrics across the sector.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 114.1 million in cash against HKD 51.5 million in total debt, providing a comfortable buffer. The conservative debt level relative to cash reserves suggests financial stability, though the negative equity from accumulated losses may constrain future borrowing capacity. The balance sheet structure appears adequate for near-term operational requirements.

Growth Trends And Dividend Policy

Current performance indicates challenging growth conditions with revenue generation not translating to profitability. The company maintains a zero dividend policy, consistent with its loss-making position and focus on preserving capital. Industry cyclicality and competitive pressures continue to influence growth prospects, requiring strategic adaptation to market dynamics.

Valuation And Market Expectations

With a market capitalization of HKD 184.5 million, the company trades at approximately 0.46 times revenue, reflecting market skepticism about near-term recovery prospects. The beta of 0.538 suggests lower volatility than the broader market, possibly indicating perceived stability despite operational challenges. Valuation metrics appear to incorporate the current difficult operating environment.

Strategic Advantages And Outlook

The company's strategic position in China's regional feeder network provides some defensive characteristics despite industry headwinds. Strong cash reserves offer operational flexibility, though profitability challenges require careful navigation of market conditions. The outlook remains cautious given industry cyclicality and the need for operational improvements to restore sustainable profitability.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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