investorscraft@gmail.com

Intrinsic ValueFAR International Holdings Group Company Limited (2516.HK)

Previous CloseHK$1.11
Intrinsic Value
Upside potential
Previous Close
HK$1.11

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

FAR International Holdings Group Company Limited operates as a specialized logistics provider, offering delivery services and integrated supply chain solutions primarily within Mainland China and Hong Kong. The company generates revenue through a fee-for-service model, managing the transportation, warehousing, and distribution of goods for its clients. Its operations are concentrated in the highly competitive and fragmented Asian logistics sector, which is characterized by intense price competition and reliance on regional economic activity. The firm's market position is that of a regional niche player, focusing on specific trade corridors rather than achieving broad global scale. It must navigate challenges such as fluctuating fuel costs, regulatory changes, and the capital-intensive nature of building network density to improve service reliability and efficiency for its customers.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 2.98 billion for the period, demonstrating its ability to generate significant top-line growth. Profitability was maintained with a net income of HKD 69.3 million, though operating cash flow was negative at HKD -231.6 million, indicating potential working capital pressures or timing differences in cash collection from its operations within the capital-intensive logistics industry.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0888, reflecting the firm's earnings power on its outstanding share base. The negative operating cash flow, however, raises questions about the sustainability of its current earnings quality and the efficiency with which it converts profits into usable cash, a critical metric for funding operations and growth in this sector.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 448.6 million against total debt of HKD 866.7 million. This debt level, relative to its market capitalization and cash generation, suggests a leveraged financial structure that could constrain financial flexibility, especially in a cyclical industry sensitive to economic downturns.

Growth Trends And Dividend Policy

As a recently founded entity, the company appears to be in a growth phase, prioritizing the reinvestment of capital into its operations. This is evidenced by a dividend per share of HKD 0, indicating a current policy of retaining all earnings to fund expansion and strengthen its competitive position in the market rather than returning cash to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 491 million, the market values the company at a significant discount to its annual revenue. A beta of 1.2 indicates that the stock is expected to be more volatile than the broader market, reflecting the inherent risks and growth expectations associated with a smaller, emerging player in the cyclical logistics sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused regional presence within key Chinese economic zones. Its outlook is tied to capitalizing on intra-Asia trade flows, though it faces headwinds from industry competition and the need to improve cash flow generation to support its expansion ambitions and manage its debt load effectively in the coming periods.

Sources

Company Filings (HKEX)Provided Financial 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