investorscraft@gmail.com

Intrinsic ValueWEIli Holdings Limited (2372.HK)

Previous CloseHK$0.43
Intrinsic Value
Upside potential
Previous Close
HK$0.43

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

WEIli Holdings Limited operates as a specialized manufacturer of cigarette packaging paper within the People's Republic of China's tobacco industry, a state-controlled and highly regulated sector. The company's core revenue model is derived from the production and sale of essential packaging materials, including transfer, laminated, and frame paper, directly to cigarette package manufacturers. It also generates supplementary income by providing processing services, positioning itself as an integrated supplier in the packaging supply chain. As a subsidiary of City Ease Limited, the firm occupies a niche but dependent position within the larger tobacco ecosystem, serving manufacturers who ultimately supply China's massive domestic cigarette market. Its business is inherently tied to the volume and regulatory dynamics of the tobacco industry, which provides stable demand but also subjects it to potential regulatory shifts and concentration risk from a limited customer base.

Revenue Profitability And Efficiency

The company reported revenue of HKD 112.0 million for the period. However, it recorded a net loss of HKD 9.5 million, indicating significant profitability challenges. This was compounded by negative operating cash flow of HKD 10.1 million, suggesting operational inefficiencies or working capital pressures that eroded cash generation despite its revenue base.

Earnings Power And Capital Efficiency

WEIli's earnings power is currently weak, as evidenced by a diluted EPS of -HKD 0.0129. Capital expenditure was HKD 3.7 million, indicating minimal investment in maintaining or growing productive capacity. The negative cash flow from operations further highlights a fundamental lack of capital efficiency in converting sales into cash.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 53.2 million, significantly outweighing its modest total debt of HKD 2.0 million. This provides a substantial buffer against its recent losses and negative cash flows, offering near-term financial stability despite operational headwinds.

Growth Trends And Dividend Policy

Recent financial performance indicates a contraction rather than growth, with a net loss for the period. The company maintained a dividend per share of HKD 0.00, reflecting a conservative capital retention policy that is prudent given its current unprofitable state and negative cash generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 185.6 million, the market is valuing the company at roughly 1.7 times its annual revenue. A negative beta of -0.029 suggests its stock price has exhibited a very slight inverse correlation to broader market movements, which is highly unusual and may indicate low liquidity or trading anomalies.

Strategic Advantages And Outlook

The company's strategic position is tied to the stable, albeit regulated, Chinese tobacco industry. Its primary advantage is a strong cash balance providing operational runway. The outlook remains challenging, requiring a return to profitability and positive cash flow to sustain its business model and justify its current valuation in the long term.

Sources

Company Annual ReportHong Kong Stock Exchange 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