investorscraft@gmail.com

Intrinsic ValueLegend Holdings Corporation (3396.HK)

Previous CloseHK$8.67
Intrinsic Value
Upside potential
Previous Close
HK$8.67

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

Legend Holdings Corporation operates as a diversified investment holding company with a core focus on industrial operations and strategic investments in China and internationally. Its industrial operations span multiple high-growth sectors, including technology hardware, advanced materials, agriculture and food, and integrated financial services, creating a synergistic portfolio. The company leverages its incubations and investments segment to act as a limited partner in private equity and venture capital funds, while also making direct angel investments in technology start-ups and minority stakes in emerging entities. This dual-pronged approach allows Legend Holdings to capture value across both established industrial sectors and high-potential early-stage innovations, positioning it as a unique hybrid of industrial operator and financial investor. Its market position is strengthened by its long operating history since 1984, extensive portfolio diversification, and deep-rooted presence in the Chinese market, providing resilience against sector-specific downturns and access to a broad pipeline of investment opportunities.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 522.1 billion for the period, underscoring its massive operational scale. However, net income was a modest HKD 133.2 million, indicating thin overall profitability margins. Operating cash flow was positive at HKD 27.1 billion, which supports ongoing business activities, though capital expenditures of HKD 12.8 billion reflect significant ongoing investment in its diverse industrial assets.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0567, reflecting the modest bottom-line result relative to the vast revenue base. The company's capital efficiency is challenged by the low net income conversion from its high revenue, suggesting that its extensive investments and operational costs are currently weighing on its earnings power and return on capital.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 61.0 billion. This is offset by a considerable total debt burden of HKD 155.2 billion. The high debt level relative to cash indicates significant leverage, which is a key factor for assessing the company's financial risk and flexibility.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, as indicated by a dividend per share of zero. This suggests a strategy of retaining all earnings to fund future growth initiatives, investments, and potentially to manage its substantial debt obligations, rather than returning capital to shareholders. The focus appears to be on portfolio expansion and operational scaling.

Valuation And Market Expectations

With a market capitalization of approximately HKD 26.1 billion, the company trades at a significant discount to its reported annual revenue. This valuation implies the market is applying a heavy discount, likely reflecting concerns over its profitability, high debt load, and the complexity of its diversified, conglomerate-style business model.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its highly diversified portfolio across industrial sectors and financial investments, which provides natural hedging. Its outlook is tied to its ability to improve profitability from its vast revenue base, manage its debt effectively, and successfully incubate and realize value from its investments in technology start-ups and other ventures within its ecosystem.

Sources

Company DescriptionFinancial Data Provided

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