investorscraft@gmail.com

Intrinsic ValueGrace Life-tech Holdings Limited (2112.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

Grace Life-tech Holdings Limited operates as a diversified holding company with core activities in iron ore mining, processing, and sales in Malaysia, alongside commercial trade in crude oil and commodities, and a financing operations segment. The company serves steel manufacturers directly through its mining segment, leveraging its geographic presence in resource-rich regions. Its business model combines commodity extraction with trade and financial services, creating a multifaceted but complex operational structure. Market positioning is challenged by its small scale relative to global mining giants, operating in a highly cyclical and competitive industry. The company's subsidiary status under Cosmo Field Holdings Limited further influences its strategic autonomy and resource allocation within the broader corporate framework.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 13.76 million for the period, significantly overshadowed by a substantial net loss of HKD 48.13 million. This severe profitability challenge is reflected in negative diluted EPS of HKD -0.0321, indicating inefficient operations and high costs relative to income. Operating cash flow was marginally negative at HKD -75,000, suggesting minimal cash generation from core business activities.

Earnings Power And Capital Efficiency

Current operations demonstrate weak earnings power, with significant losses eroding shareholder value. Capital expenditure was minimal at HKD -3,000, indicating limited investment in maintaining or expanding productive assets. The company's ability to generate returns on invested capital appears severely constrained, reflecting operational challenges and potentially inefficient asset utilization across its diversified segments.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 193.26 million vastly exceeding cash and equivalents of HKD 248,000. This creates a strained liquidity position and high financial risk. The substantial debt burden relative to the company's modest market capitalization of HKD 82.5 million indicates significant balance sheet stress and potential solvency challenges.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and cash constraints. The negative financial performance suggests contraction rather than growth across business segments. The company's trajectory appears challenged by operational difficulties and market conditions affecting both its mining and trading operations.

Valuation And Market Expectations

With a market capitalization of HKD 82.5 million and negative earnings, traditional valuation metrics are not meaningful. The negative beta of -0.733 suggests counter-cyclical movement relative to the market, though this may reflect the stock's illiquidity or unique risk profile rather than defensive characteristics. Market expectations appear subdued given the financial performance.

Strategic Advantages And Outlook

The company's strategic position is challenged by its small scale, financial distress, and operational losses across multiple segments. Geographic presence in Malaysia provides access to resources but doesn't overcome fundamental profitability issues. The outlook remains uncertain given the substantial debt burden, negative cash flow, and need for significant operational turnaround to achieve sustainable operations.

Sources

Company filingsHong Kong Stock Exchange disclosures

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