investorscraft@gmail.com

Intrinsic ValueCapital VC Limited (2324.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

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

Capital VC Limited operates as a principal investment firm focused on the dynamic financial markets of Hong Kong and mainland China. The company deploys capital into a mix of both listed and unlisted entities, targeting opportunities across various sectors within these regions. Its core revenue model is predicated on generating returns through strategic equity investments and capital appreciation, rather than through recurring operational income. This positions the firm squarely within the venture capital and private equity segment of the financial services industry, competing for deals in a highly crowded and competitive landscape. Its market position is that of a smaller, specialized player navigating complex investment environments, requiring deep local expertise and a robust network to identify and execute on value-accretive transactions. The firm's success is inherently tied to its investment selection acumen and the subsequent performance of its portfolio companies in evolving economic conditions.

Revenue Profitability And Efficiency

The firm reported revenue of HKD 20.3 million, likely derived from investment gains or income. However, profitability was severely challenged with a net loss of HKD 19.9 million, indicating significant investment write-downs or operating costs that exceeded revenue. Operating cash flow was deeply negative at HKD 10.7 million, reflecting substantial cash outflows for investments or operational expenses.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.047. The negative operating cash flow further underscores inefficiency in converting investment activities into positive cash generation. The absence of capital expenditures suggests the business is not investing in long-term operational assets, focusing solely on its financial portfolio.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 25.2 million against a total debt of HKD 43.2 million, indicating a leveraged position. This debt-to-cash ratio suggests potential liquidity constraints, and the company's financial health is dependent on the performance and liquidity of its investment portfolio to meet obligations.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a material net loss for the period. The company has not instituted a dividend policy, with a dividend per share of zero, which is consistent with a firm prioritizing the reinvestment of any available capital into its investment strategy or managing its leveraged position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 64.4 million, the market is valuing the company slightly above its cash holdings but below its reported revenue. The negative beta of -0.582 suggests a historical price movement that is inversely correlated to the broader market, which is unusual for an equity investment firm.

Strategic Advantages And Outlook

The firm's primary advantage is its focused geographic mandate and expertise in Hong Kong and Chinese markets. The outlook is contingent on a recovery in its investment portfolio's value and its ability to successfully navigate a challenging economic environment to return to profitability and positive cash flow.

Sources

Company 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