investorscraft@gmail.com

Intrinsic ValueShuoao International Holdings Limited (2336.HK)

Previous CloseHK$0.26
Intrinsic Value
Upside potential
Previous Close
HK$0.26

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

Shuoao International Holdings operates as a diversified industrial holding company with three distinct business segments: electronic turnkey device solutions, microcontroller manufacturing for home appliances, and metals trading. The company serves markets across Hong Kong, mainland China, and Singapore, leveraging its position as a subsidiary of Rich Pro Investments Limited. Its core revenue model combines manufacturing expertise with trading operations, positioning it within the competitive industrial distribution sector where scale and supply chain efficiency are critical differentiators. The company maintains a niche presence in microcontroller production while diversifying into commodity trading, though it operates in highly competitive markets with significant margin pressures. This diversified approach provides some risk mitigation but may limit focused competitive advantages in any single segment.

Revenue Profitability And Efficiency

The company generated HKD 182.8 million in revenue for the period but reported a net loss of HKD 8.1 million, indicating margin compression or operational challenges. Negative operating cash flow of HKD 3.4 million suggests cash generation difficulties despite modest capital expenditures of HKD 282,000. The diluted EPS of -HKD 0.0045 reflects the challenging profitability environment across its business segments.

Earnings Power And Capital Efficiency

Current operations demonstrate weak earnings power with negative net income and operating cash flow. The minimal capital expenditure investment indicates either constrained investment capacity or conservative management of resources. The company's ability to generate returns on its diversified business model appears limited based on current financial performance metrics.

Balance Sheet And Financial Health

The balance sheet shows strength with HKD 76.5 million in cash against minimal total debt of HKD 127,000, providing substantial liquidity. This conservative debt profile offers financial flexibility, though negative cash flow from operations could gradually erode the cash position if not addressed. The company maintains a robust liquidity buffer relative to its operational scale.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. The current financial performance does not indicate strong growth momentum, though the diversified business model could provide recovery potential if market conditions improve in any of its operating segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 454 million, the company trades at roughly 2.5 times revenue despite negative earnings. The negative beta of -0.173 suggests unconventional price movement patterns relative to the broader market, possibly reflecting its niche industrial positioning and limited analyst coverage.

Strategic Advantages And Outlook

The company's primary advantages include its diversified revenue streams and strong balance sheet liquidity. However, operational challenges across multiple segments and negative cash generation present significant headwinds. The outlook depends on improving operational efficiency in its core businesses or potentially restructuring underperforming segments to restore profitability.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statement data

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