investorscraft@gmail.com

Intrinsic ValuePak Tak International Limited (2668.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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

Pak Tak International Limited operates as a diversified investment holding company with a primary focus on the sourcing and distribution of non-ferrous metals and construction materials across Hong Kong and mainland China. The company has strategically expanded beyond its core supply chain operations to include multiple revenue streams through five distinct segments: Supply Chain Business, Leasing Business, Property Investment, Money Lending Business, and Securities Investment. This diversified approach allows the company to leverage its established market presence in the construction materials sector while generating additional income through financial services and investment activities. The company serves the dynamic construction and manufacturing industries in Greater China, positioning itself as an integrated service provider that combines physical commodity distribution with complementary financial services including trade financing, accounts receivable management, and debt collection services. Despite operating in the competitive construction materials sector, Pak Tak has developed a niche through its vertical integration and financial service offerings that differentiate it from pure-play distributors.

Revenue Profitability And Efficiency

The company reported revenue of HKD 675.2 million for the period but experienced significant challenges with a net loss of HKD 229.2 million and negative diluted EPS of HKD 0.0489. Operating cash flow was negative HKD 55.8 million, indicating operational inefficiencies and potential working capital management issues. The absence of capital expenditures suggests limited investment in growth assets during this period.

Earnings Power And Capital Efficiency

Pak Tak's earnings power appears constrained by the substantial net loss and negative operating cash flow. The company's diversified business model has not translated into profitable operations, with the money lending and securities investment segments likely contributing to volatility. Capital efficiency metrics are concerning given the negative returns and cash flow generation challenges in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of HKD 21.7 million against substantial total debt of HKD 759.4 million, creating a leveraged financial position. The high debt level relative to cash and negative earnings raises concerns about financial flexibility and debt servicing capacity. The company's financial health appears strained given the combination of operating losses and significant leverage.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with negative profitability and cash flow generation. The company maintained a zero dividend policy, consistent with its loss-making position and need to preserve capital. The absence of capital expenditures suggests a defensive posture rather than aggressive expansion in the current market conditions.

Valuation And Market Expectations

With a market capitalization of HKD 1.46 billion and negative earnings, traditional valuation metrics are not meaningful. The high beta of 2.385 reflects market expectations of significant volatility and sensitivity to economic cycles, particularly given the company's exposure to construction materials and financial services sectors in China.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its diversified revenue streams and established presence in the construction materials supply chain. However, the outlook remains challenging due to operational losses, high leverage, and exposure to cyclical construction and financial markets. Successful turnaround would require improved operational efficiency and potentially restructuring of the debt-heavy balance sheet.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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