investorscraft@gmail.com

Intrinsic ValueXiangxing International Holding Limited (1732.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

Xiangxing International Holding Limited operates as a specialized logistics and supply chain service provider focused on intra-port operations within China's Fujian province. The company generates revenue through three core segments: intra-port ancillary services including container transportation within port areas, comprehensive logistics services encompassing import/export agency and freight forwarding, and trading of building materials and automobile accessories. This integrated approach allows Xiangxing to capture value across multiple touchpoints in the port logistics ecosystem, serving both shipping companies and cargo owners. The company maintains a niche regional positioning, leveraging its established presence in Xiamen's port infrastructure since 1999. While operating in China's highly competitive logistics sector, Xiangxing differentiates through its port-focused specialization and integrated service offerings that address specific customer needs within containerized cargo handling and regional distribution networks.

Revenue Profitability And Efficiency

The company reported HKD 232.7 million in revenue for the period but experienced operational challenges with a net loss of HKD 4.7 million. Negative operating cash flow of HKD 15.9 million and capital expenditures of HKD 11.3 million indicate significant cash consumption despite revenue generation. The diluted EPS of -HKD 0.0038 reflects profitability pressures in the current operating environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The company's capital allocation resulted in substantial investments totaling HKD 11.3 million in capex, suggesting ongoing infrastructure or capacity development. The negative cash generation from operations indicates challenges in converting revenue into sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows moderate financial flexibility with HKD 31.3 million in cash against minimal total debt of HKD 1.1 million, indicating a conservative leverage position. The net cash position provides some buffer against operational losses, though the negative cash flow trend warrants monitoring for liquidity sustainability.

Growth Trends And Dividend Policy

No dividend distributions were made during the period, consistent with the company's loss position. The capital expenditure level suggests ongoing investment in operations despite current profitability challenges. Growth trajectory appears muted given the revenue scale and negative bottom-line performance in the reported period.

Valuation And Market Expectations

With a market capitalization of HKD 249.6 million, the company trades at approximately 1.07 times revenue despite negative earnings. The low beta of 0.191 suggests relative insulation from broader market movements, possibly reflecting its niche operational focus and limited analyst coverage.

Strategic Advantages And Outlook

The company's strategic positioning within China's port logistics ecosystem provides regional specialization advantages. However, operational efficiency improvements are needed to achieve sustainable profitability. The capital-intensive nature of logistics operations and competitive market dynamics present ongoing challenges for margin improvement and cash flow generation.

Sources

Company financial reportsHong Kong Stock Exchange filings

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