investorscraft@gmail.com

Intrinsic ValueEDA Group Holdings Limited (2505.HK)

Previous CloseHK$1.43
Intrinsic Value
Upside potential
Previous Close
HK$1.43

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

EDA Group Holdings Limited operates as a specialized e-commerce supply chain solutions provider, primarily serving cross-border online retail. The company's core revenue model is built on providing integrated logistics, warehousing, international freight forwarding, and last-mile fulfillment delivery services. It facilitates the movement of goods for e-commerce merchants from China to key international markets including the United States, Canada, and several European nations. This positions EDA within the competitive integrated freight and logistics sector, specifically targeting the high-growth cross-border e-commerce niche. The firm leverages its Shenzhen headquarters to capitalize on its proximity to China's manufacturing hubs, offering a crucial link between sellers and global consumers. Its market position is that of an enabler for small and medium-sized enterprises seeking to expand internationally without establishing their own complex logistics networks. The company competes by offering a bundled suite of services designed to simplify the export process for online merchants.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of HKD 1.69 billion. Profitability was demonstrated with a net income of HKD 47.07 million, indicating effective cost management within its operational framework. Strong operating cash flow of HKD 128.4 million significantly outstripped net income, highlighting high-quality earnings and efficient working capital management.

Earnings Power And Capital Efficiency

The firm generated diluted earnings per share of HKD 0.11, reflecting its earnings power on a per-share basis. Capital expenditure was a modest HKD 12.85 million, suggesting the business is not highly capital intensive. The substantial operating cash flow provides ample internal funding for both growth initiatives and potential debt servicing.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 295.88 million against total debt of HKD 879.99 million. This indicates a leveraged financial structure common in asset-light logistics, though the strong operating cash flow provides a buffer for meeting obligations. The overall financial health requires monitoring of debt covenants and interest coverage.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of HKD 0.07. This payout represents a significant portion of its earnings, signaling a commitment to returning capital. Future growth is likely tied to the expansion of global e-commerce and the company's ability to capture market share.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.23 billion, the market values the firm at a premium to its book value, reflecting expectations for future growth in the e-commerce logistics space. The negative beta of -0.96 suggests a historical performance that is inversely correlated with the broader market, a unique characteristic.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service offering tailored for cross-border e-commerce, a high-growth segment. Its outlook is intrinsically linked to global online retail trends and trade policies. Success will depend on maintaining cost competitiveness and scaling operations efficiently in a dynamic logistics landscape.

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