investorscraft@gmail.com

Intrinsic ValueChina Wood International Holding Co., Limited (1822.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

China Wood International Holding operates as a diversified investment holding company with four distinct segments, primarily focused on the trading and processing of premium furniture woods like red mahogany and yellow sandalwood within China and Hong Kong. This core activity positions it within the specialized lumber and forest products sector, catering to high-end furniture manufacturers and artisans who value rare and durable hardwoods. Beyond its namesake timber business, the company generates revenue through a car rental division providing vehicle leasing services, a financing services arm engaged in money lending and investment holdings, and an ancillary segment offering fund administration, public relations, and property investment. This multi-pronged approach creates a conglomerate structure with revenue streams derived from both physical goods trading and service-based operations, though its market position in each niche remains relatively small-scale compared to specialized leaders in car rental or financial services. The company's recent rebranding from HongDa Financial reflects a strategic emphasis on its wood trading heritage, yet its operational reality is a blend of disparate businesses without a clear, dominant market leadership in any single industry.

Revenue Profitability And Efficiency

The company generated HKD 356.4 million in revenue for the period. Profitability was strong with net income of HKD 63.8 million, indicating healthy margins from its operations. However, operational efficiency is a concern as operating cash flow was negative HKD 11.3 million, suggesting potential working capital challenges despite reported profits.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of HKD 0.18. Capital expenditure was reported as zero for the period, indicating a asset-light model or a lack of investment in maintaining or growing its operational capacity. This raises questions about the sustainability of its earnings without reinvestment.

Balance Sheet And Financial Health

The balance sheet shows a modest cash position of HKD 706,000 against total debt of HKD 8.8 million. The low cash balance relative to its market capitalization and debt obligations could indicate liquidity constraints, though the overall debt level is not excessively high for a company of its size.

Growth Trends And Dividend Policy

The company has not established a dividend policy, as evidenced by a dividend per share of zero. Growth trends must be assessed from historical context, as the current period's data alone does not indicate a clear trajectory, especially given the lack of capital expenditures.

Valuation And Market Expectations

With a market capitalization of approximately HKD 150.5 million, the company trades at a low earnings multiple, reflecting its small size and the market's likely perception of its diversified but non-dominant business model. The very low beta of 0.098 suggests the stock has minimal correlation with broader market movements.

Strategic Advantages And Outlook

The company's primary advantage lies in its niche focus on trading premium furniture woods, a specialized market. Its outlook is uncertain due to its conglomerate structure, negative operating cash flow, and minimal cash reserves, which may limit its ability to capitalize on opportunities or weather downturns in its core markets.

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