investorscraft@gmail.com

Intrinsic ValueCPM Group Limited (1932.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

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

CPM Group Limited is a Hong Kong-based specialty chemicals company operating in the paints and coatings sector. Its core revenue model is derived from the manufacturing and sale of a diversified portfolio of industrial and architectural coating products. The company serves a broad customer base, including furniture manufacturers, property renovation contractors, infrastructure project developers, and household consumers. Its product offerings encompass industrial paints for surface finishing, architectural coatings for building exteriors and interiors, and ancillary products like thinners and anti-mold agents. Operating as a subsidiary of CNT Enterprises Limited, CPM Group has a long-established presence since 1932, providing it with deep-rooted industry experience and brand recognition within the Hong Kong and Mainland China markets. The company competes in a mature and competitive industry, where its market position is supported by its extensive product range and established distribution channels, catering to both professional and retail end-users.

Revenue Profitability And Efficiency

The company reported revenue of HKD 321.4 million for the period. However, it experienced a significant net loss of HKD 47.9 million, indicating substantial profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD 23.4 million, despite relatively low capital expenditures of HKD 735,000.

Earnings Power And Capital Efficiency

CPM Group's earnings power was severely impacted, with a diluted EPS of -HKD 0.0479. The negative operating cash flow, coupled with the net loss, reflects poor capital efficiency and an inability to generate positive returns from its operating activities during this fiscal period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 191.5 million. However, this is offset by total debt of HKD 202.1 million, resulting in a leveraged financial structure. The net debt position, while manageable, requires careful monitoring given the company's current loss-making operations.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company reporting a net loss. Reflecting this challenging financial position, no dividends were distributed to shareholders during the period, consistent with a conservative capital preservation approach amid operational difficulties.

Valuation And Market Expectations

With a market capitalization of HKD 144 million, the company trades below its revenue figure, suggesting the market has discounted its value due to profitability concerns. The negative beta of -0.006 indicates low correlation with broader market movements, potentially reflecting its niche market positioning and specific operational challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established brand since 1932 and diversified product portfolio serving both industrial and consumer segments. The outlook remains challenging due to current profitability issues, though its strong cash position provides some buffer for operational restructuring and potential recovery initiatives.

Sources

Company Annual ReportHong 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