investorscraft@gmail.com

Intrinsic ValueDa Sen Holdings Group Limited (1580.HK)

Previous CloseHK$0.41
Intrinsic Value
Upside potential
Previous Close
HK$0.41

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

Da Sen Holdings Group Limited operates as a specialized manufacturer and distributor of plywood products within China's competitive forest products sector. The company generates revenue through the production and sale of furniture board, ecological plywood, and hardwood multi-layered board, primarily serving business-to-business clients including furniture manufacturers, equipment producers, and decoration companies. Operating from its Heze headquarters, Da Sen occupies a niche position in the regional market, leveraging its manufacturing capabilities to supply both domestic industrial customers and trading intermediaries. The company's additional leasing business provides supplementary income streams, though plywood manufacturing remains its core operational focus. Despite operating in a fragmented industry with numerous small-scale competitors, Da Sen maintains relationships with various industrial clients seeking standardized wood products for manufacturing and construction applications.

Revenue Profitability And Efficiency

The company reported HKD 11.6 million in revenue for FY2024, representing a modest operational scale. However, significant challenges are evident with a net loss of HKD 52.98 million and negative operating cash flow of HKD 15.22 million, indicating substantial operational inefficiencies and potential pricing pressures in the competitive plywood market. The negative cash generation suggests difficulties in converting sales into sustainable cash profits.

Earnings Power And Capital Efficiency

Da Sen's earnings power appears severely constrained, with diluted EPS of -HKD 0.0576 reflecting poor capital allocation and operational performance. The minimal capital expenditures of HKD 17,000 suggest either limited growth investment or financial constraints, while negative operating cash flow indicates fundamental challenges in generating returns from its asset base and operational activities.

Balance Sheet And Financial Health

The balance sheet shows concerning liquidity with cash and equivalents of HKD 979,000 against total debt of HKD 29.71 million, creating a strained financial position. The debt burden relative to the company's modest cash position and ongoing operational losses raises significant concerns about financial sustainability and ability to meet obligations without additional financing.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distributions reflecting the company's loss-making position and cash preservation priorities. The absence of shareholder returns and negative operational metrics suggest the company is focused on survival rather than expansion in the challenging market environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 166.5 million, the market appears to be pricing the company based on potential recovery prospects rather than current fundamentals. The negative beta of -0.236 suggests atypical price movements relative to the broader market, possibly reflecting speculative trading or limited liquidity in the shares.

Strategic Advantages And Outlook

The company's strategic position remains challenged by industry competition and financial constraints. Its specialized product focus and established client relationships provide some foundation, but the significant losses and cash burn necessitate urgent operational improvements or strategic restructuring to ensure long-term viability in the competitive building materials sector.

Sources

Company annual reportHong 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