investorscraft@gmail.com

Intrinsic ValueHuaxi Holdings Company Limited (1689.HK)

Previous CloseHK$0.39
Intrinsic Value
Upside potential
Previous Close
HK$0.39

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

Huaxi Holdings operates as a specialized manufacturer of cigarette packaging materials within China's consumer cyclical sector, generating revenue through the design, production, and sale of essential components like inner frames, cigarette box frames, and tipping papers. The company serves the tightly regulated tobacco industry, which provides a stable but concentrated customer base, while also engaging in ancillary activities including biological technology research, environmental treatment services, and agricultural science. Its market position is inherently linked to the domestic tobacco sector's demand, creating both dependency and niche specialization, though it seeks diversification through its smaller ventures in environmental and agricultural services to mitigate industry-specific risks.

Revenue Profitability And Efficiency

The company reported revenue of HKD 143.8 million for the period but experienced a significant net loss of HKD 110.8 million, indicating severe profitability challenges. Despite generating positive operating cash flow of HKD 17.2 million, the substantial net loss suggests high costs or impairments relative to sales, highlighting inefficiencies in its current operational structure.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.16 and negative net income, Huaxi's earnings power is currently impaired. The absence of capital expenditures suggests a lack of investment in growth or maintenance, potentially reflecting strategic caution or liquidity constraints amid financial difficulties.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 25.8 million against total debt of HKD 13.2 million, indicating a manageable leverage ratio but limited liquidity. The overall financial health is strained by the substantial net loss, which erodes equity and may impact future solvency if not addressed.

Growth Trends And Dividend Policy

Recent performance shows no dividend distributions, aligning with the net loss and focus on preserving capital. Growth trends appear negative given the profitability challenges, with diversification efforts into environmental and agricultural services yet to offset declines in the core packaging business.

Valuation And Market Expectations

The market capitalization of approximately HKD 333 million reflects investor skepticism, compounded by a low beta of 0.141 indicating lower volatility but also potentially limited growth prospects. The negative earnings and lack of dividends suggest market expectations are subdued, with valuation likely driven by asset factors rather than earnings potential.

Strategic Advantages And Outlook

Huaxi's strategic advantage lies in its niche specialization within the stable tobacco packaging sector, though dependence on this industry is a key risk. The outlook remains challenging due to recent losses, necessitating successful diversification or cost restructuring to restore profitability and stabilize its market position.

Sources

Company DescriptionFinancial Data Provided

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