investorscraft@gmail.com

Intrinsic ValueChina Creative Global Holdings Limited (1678.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Creative Global Holdings Limited operates in the consumer cyclical sector, specifically within the furnishings, fixtures, and appliances industry. Its core revenue model is derived from the design, development, manufacturing, and sale of a diverse portfolio of home environment products. This includes electric fireplaces, air purifiers, humidifiers, and various home decor items such as gardening decorations and indoor crafts, which are sold under the Allen brand. The company serves a global customer base, exporting to key markets including the United States, Canada, and several European nations, while maintaining its primary operations and headquarters in Quanzhou, China. This positions it as an international manufacturer and distributor of decorative and functional home products, leveraging its supply chain capabilities. Its market position is that of a specialized niche player focused on aesthetic and environmental home solutions, competing on design and product variety within a fragmented global market for decorative appliances and furnishings.

Revenue Profitability And Efficiency

The company reported revenue of HKD 152.5 million for FY2018. However, operational efficiency was severely challenged, resulting in a significant net loss of HKD 145.9 million. This negative profitability was further evidenced by a substantial negative operating cash flow of HKD 78.8 million, indicating core business operations were cash consumptive during the period.

Earnings Power And Capital Efficiency

Earnings power was deeply negative, with a diluted EPS of -HKD 0.0675. Capital expenditure was modest at HKD 7.6 million, but this was overshadowed by the severe losses and negative cash generation from operations, pointing to acute challenges in converting capital into profitable output.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with a high cash and equivalents balance of HKD 889.8 million. Total debt stood at HKD 168.6 million, suggesting a conservative leverage profile. The large cash reserve provides a significant buffer against the reported losses and negative cash flows.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend policy, distributing HKD 0.092 per share. This payout, against a backdrop of negative earnings, suggests a commitment to shareholder returns that may not be sustainable from current operating performance and could be supported by its substantial cash holdings.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is atypical and may indicate a data reporting issue or a suspended listing. The negative earnings and cash flows would typically imply a discounted valuation, reflecting market skepticism about the company's near-term turnaround prospects.

Strategic Advantages And Outlook

The company's key advantages include its diverse product portfolio, international export reach, and a very strong cash position that offers financial flexibility. The outlook is clouded by the need to rectify deep operational inefficiencies and return its core business to profitability to ensure long-term viability beyond its current cash reserves.

Sources

Company Annual Report (FY2018)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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