investorscraft@gmail.com

Intrinsic ValueYi Hua Holdings Limited (2213.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 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yi Hua Holdings Limited is a diversified Chinese consumer cyclical enterprise operating primarily in the department store sector. Its core revenue model is derived from a multi-segment retail and property portfolio, including its flagship Yihua Department Store brand, supermarkets, electrical appliance centers, and furniture stores. The company generates income through direct sales, property development, leasing commercial properties, and providing consulting services, creating a hybrid model of retail operations and real estate activities. This positions it within the competitive Chinese retail landscape, where it must contend with both traditional brick-and-mortar rivals and the growing dominance of e-commerce giants. Its market position is that of a regional player with a physical store footprint, leveraging its property holdings to support its retail ventures while also pursuing development sales. The expansion into e-commerce and niche segments like virtual reality indicates an attempt to adapt to evolving consumer trends, though its primary identity remains tied to its physical retail and property investment base in a challenging market environment.

Revenue Profitability And Efficiency

For FY2018, the company reported revenue of HKD 701.9 million but incurred a significant net loss of HKD 115.2 million. This indicates severe profitability challenges, likely from high operating costs or impairment charges within its diverse segments. The negative net income resulted in a diluted EPS of -HKD 0.11, reflecting inefficient earnings generation relative to its outstanding share count.

Earnings Power And Capital Efficiency

The company's operating cash flow was positive at HKD 151.7 million, suggesting some core operational cash generation despite the net loss. However, capital expenditures of HKD 62.4 million indicate ongoing investments, though the negative earnings power raises questions about the return on these invested capital outlays and the overall efficiency of its multi-segment strategy.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 114.8 million against total debt of HKD 605.5 million, indicating a leveraged financial structure. This high debt level, coupled with a net loss, suggests potential liquidity strains and elevated financial risk, requiring careful management of obligations and asset sales to maintain stability.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company paid a dividend of HKD 0.19 per share, which may indicate a policy aimed at shareholder returns or be supported by non-recurring items. The overall growth trend appears challenged, with the loss pointing to operational headwinds in its retail and property segments amidst a transforming consumer market.

Valuation And Market Expectations

With a reported market capitalization of zero, the stock likely trades at a significant discount, reflecting market skepticism about its viability and future prospects. The negative earnings and high debt load suggest investor expectations are extremely low, pricing in substantial risk and potential further deterioration.

Strategic Advantages And Outlook

The company's main advantage is its diversified revenue streams from retail, property, and consulting, though this complexity may also dilute focus. The outlook remains highly uncertain given the net loss, high leverage, and competitive pressures, requiring successful restructuring, debt management, and adaptation to digital retail trends to improve its precarious position.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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