investorscraft@gmail.com

Intrinsic ValueCinese International Group Holdings Limited (1620.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

Cinese International Group Holdings Limited operates as a specialized travel services provider, primarily focusing on the North American market through its four distinct business segments. Its core revenue model is built on B2B and B2C distribution of travel products, with the Air Ticket Distribution segment acting as a critical intermediary between airlines and travel agents. The company further diversifies its income through value-added business process management services, offering back-office support, compliance, and software solutions to travel agencies, alongside a smaller healthcare administrative services division. This positions Cinese as a niche player in the consumer cyclical sector, leveraging its long-established presence since 1976 to serve as a consolidated service provider rather than a mass-market travel brand. Its market position is defined by this specialized, process-oriented approach within the broader travel ecosystem, catering to the operational needs of other travel businesses rather than competing directly with large online travel agencies for end-consumer bookings.

Revenue Profitability And Efficiency

The company reported HKD 95.97 million in revenue for the period but experienced significant operational challenges, reflected in a net loss of HKD 44.48 million. This unprofitability was compounded by negative operating cash flow of HKD 24.84 million, indicating fundamental pressures on its core business efficiency and cash generation capabilities during the fiscal year.

Earnings Power And Capital Efficiency

Cinese's earnings power is currently severely constrained, with a diluted EPS of -HKD 0.037. The negative operating cash flow significantly outweighs minimal capital expenditures of just HKD 40,000, highlighting poor capital efficiency and an inability to convert business activities into positive cash returns for shareholders in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 30.8 million against a modest total debt of HKD 3.76 million, suggesting a currently solvent but strained liquidity position. The significant cash burn from operations, however, raises concerns about the sustainability of its financial health without a swift operational turnaround or additional financing.

Growth Trends And Dividend Policy

Current financial metrics indicate a contraction rather than growth, with the company reporting a substantial net loss. Reflecting this challenging financial position, the company maintains a conservative dividend policy, distributing no dividends to preserve its existing cash reserves for operational needs and potential restructuring.

Valuation And Market Expectations

Trading on the HKSE with a market capitalization of approximately HKD 141.6 million, the market valuation appears to factor in the company's niche market position and potential recovery. The negative beta of -0.103 suggests a historical performance that is counter-cyclical to the broader market, which may influence investor expectations regarding its risk and return profile.

Strategic Advantages And Outlook

The company's strategic advantage lies in its long-standing industry relationships and integrated service offering for travel agents. The outlook remains cautious, dependent on its ability to stem cash outflows, return its core travel distribution and BPM segments to profitability, and potentially leverage its healthcare services division for more stable revenue streams.

Sources

Company DescriptionPublic Financial 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