investorscraft@gmail.com

Intrinsic ValueZall Smart Commerce Group Ltd. (2098.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

Zall Smart Commerce Group Ltd. operates a dual-segment business model, integrating property development with comprehensive supply chain management and trading services. The company develops and operates a diverse portfolio of properties, including retail units, residences, and specialized logistics centers, while its core trading division handles a wide array of commodities such as agricultural products, metals, and chemical materials. This integrated approach positions the firm within China's industrial distribution sector, leveraging its physical assets to support its trading operations. Its market position is built on providing end-to-end solutions that combine physical infrastructure with financial and logistics services, catering to both online and offline customers. The company's strategic focus on smart commerce reflects its adaptation to digital transformation in traditional wholesale and property markets, though it operates in a highly competitive landscape with significant capital requirements.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 162.4 billion for the period, demonstrating significant scale in its operations. However, net income was a modest HKD 129 million, indicating thin margins relative to its top line. Operating cash flow was negative HKD 269 million, which, combined with capital expenditures of HKD 51 million, suggests potential inefficiencies or working capital challenges in converting revenue into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0104, reflecting minimal earnings power relative to the substantial share count. The negative operating cash flow further indicates weak cash generation from core business activities. The scale of operations suggests asset intensity, but current metrics point to suboptimal returns on invested capital and operational execution challenges.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 1.55 billion against total debt of HKD 16.38 billion, indicating a leveraged financial structure. The significant debt burden relative to cash reserves and modest profitability raises concerns about financial flexibility and interest coverage capabilities in the current operating environment.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's focus on preserving capital amid challenging financial performance. The negative cash flow from operations suggests internal growth funding may be constrained, potentially limiting near-term expansion opportunities without additional external financing.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.49 billion and revenue of HKD 162.4 billion, the company trades at a minimal revenue multiple, reflecting market skepticism about growth prospects and profitability. The negative beta of -0.049 suggests atypical price movement relative to the broader market, possibly indicating specialized investor base expectations.

Strategic Advantages And Outlook

The company's integrated property and supply chain model provides potential synergies in logistics and distribution networks. However, high leverage and weak cash generation present significant challenges. Success depends on improving operational efficiency, managing debt levels, and effectively monetizing its asset base in a competitive Chinese market environment.

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