investorscraft@gmail.com

Intrinsic ValueJiu Rong Holdings Limited (2358.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

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

Jiu Rong Holdings Limited operates as a diversified technology and industrial conglomerate, primarily focused on the research, development, and sale of digital televisions and set-top boxes within the competitive Chinese consumer electronics market. Its core revenue model is derived from manufacturing and selling these hardware products, supplemented by its expansion into several adjacent sectors. The company has strategically diversified beyond its traditional consumer electronics roots into six distinct segments: New Energy Vehicles, Cloud Ecological Big Data, Properties Development, Properties Investments, and General Trading. This diversification reflects an attempt to capture growth in emerging sectors like electric vehicle infrastructure and big data applications, though it operates in highly competitive and capital-intensive industries. Its market position is likely that of a niche player, facing significant competition from larger, more established electronics manufacturers and property developers, which challenges its ability to achieve scale and sustainable profitability across its varied business lines.

Revenue Profitability And Efficiency

The company reported revenue of HKD 786.9 million for the period, indicating ongoing operational activity. However, this was overshadowed by a net loss of HKD 45.4 million and negative diluted EPS of HKD 0.0083, highlighting significant profitability challenges. Operational efficiency is a major concern, as evidenced by a deeply negative operating cash flow of HKD -408.3 million, severely straining liquidity.

Earnings Power And Capital Efficiency

Jiu Rong's earnings power is currently negative, with the net loss demonstrating an inability to generate profits from its core operations. The absence of reported capital expenditures suggests limited investment in maintaining or growing productive assets, which may hinder future earnings potential. The negative cash flow further underscores poor capital efficiency and an unsustainable operational model.

Balance Sheet And Financial Health

The balance sheet shows considerable strain, with a high total debt of HKD 882.7 million significantly outweighing a minimal cash position of HKD 4.0 million. This substantial debt burden, coupled with negative cash generation, points to a highly leveraged and precarious financial health, raising serious concerns about solvency and the company's ability to meet its financial obligations.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends, with the company reporting a loss. The dividend per share is zero, reflecting a conservative payout policy that is necessary to preserve cash amidst financial difficulties. Retaining all earnings is a prudent measure given the negative cash flow and substantial debt load.

Valuation And Market Expectations

With a market capitalization of approximately HKD 54.7 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its future prospects and current financial stability. The low beta of 0.123 suggests the stock has low correlation with broader market movements, often typical of distressed or micro-cap equities.

Strategic Advantages And Outlook

The company's strategic advantage may lie in its diversified portfolio targeting high-growth sectors like new energy vehicles and big data. However, executing successfully across these disparate, capital-intensive businesses presents a formidable challenge. The immediate outlook is clouded by severe liquidity constraints and high leverage, which must be addressed to ensure viability and capitalize on any potential long-term opportunities.

Sources

Company DescriptionPublic Financial 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