investorscraft@gmail.com

Intrinsic ValueArtGo Holdings Limited (3313.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

ArtGo Holdings Limited operates as a specialized industrial company in China, primarily focused on the mining, processing, and trading of marble stone products. Its core revenue model is derived from the sale of finished marble slabs, custom-cut products, and related crafts, alongside a smaller commodity trading segment. The company serves the construction and interior design sectors, providing materials for both residential and commercial applications. It operates in a highly competitive and fragmented market, characterized by regional players and sensitivity to Chinese construction cycles. Its market position is that of a niche operator, leveraging integrated operations from mining to sales but facing significant challenges from larger competitors and economic headwinds affecting its core end markets. The 'Others' segment, including cargo handling and chemical product sales, provides some diversification but remains secondary to its marble-focused operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 71.6 million for the period, indicating a very modest operational scale. Profitability was severely challenged, with a substantial net loss of HKD 285.2 million. This significant loss, relative to revenue, points to deep-seated operational inefficiencies, high costs, or potential asset impairments that have drastically eroded the bottom line, rendering the business unprofitable.

Earnings Power And Capital Efficiency

ArtGo's earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.28. Both operating cash flow (HKD -1.1 million) and capital expenditures (HKD -8.2 million) were negative, indicating the company consumed cash from its core operations and invested minimally, reflecting a constrained financial position and a lack of profitable reinvestment opportunities.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with HKD 16.1 million in cash against a substantial total debt of HKD 226.1 million. This significant debt burden, coupled with consistent operating losses and negative cash flow, raises serious concerns about the company's liquidity and long-term solvency, indicating a high-risk financial profile.

Growth Trends And Dividend Policy

Current financial metrics do not indicate a positive growth trajectory, with the company reporting a net loss. Reflecting this challenging financial state, the company has a conservative dividend policy, with a dividend per share of HKD 0, as it retains no earnings for distribution to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 181.3 million, the market valuation appears to be factoring in the company's distressed financial condition and ongoing operational challenges. The negative earnings and cash flows suggest investor expectations are subdued, with the valuation likely supported by asset value rather than future earnings potential.

Strategic Advantages And Outlook

The company's key strategic advantage is its vertical integration from mining to sales within the marble niche. However, its outlook is clouded by significant profitability challenges, a heavy debt load, and its exposure to the cyclical Chinese construction and property markets, which are currently experiencing a downturn.

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