investorscraft@gmail.com

Intrinsic ValueHunlicar Group Limited (3638.HK)

Previous CloseHK$13.10
Intrinsic Value
Upside potential
Previous Close
HK$13.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hunlicar Group Limited operates as a diversified technology and financial services company based in Hong Kong, structured across three distinct business segments. The company's core operations include computer and peripheral products distribution, financial services provision, and money lending activities. This hybrid model positions Hunlicar at the intersection of technology hardware distribution and specialized financial services, serving both consumer and commercial markets in the Hong Kong region. The company's strategic focus on combining technology products with complementary financial services creates a unique market position, though it operates in highly competitive sectors with established players. This diversified approach allows for cross-selling opportunities but also exposes the company to multiple industry dynamics and regulatory environments across its operating segments.

Revenue Profitability And Efficiency

The company generated HKD 239.0 million in revenue but reported a net loss of HKD 76.1 million, indicating significant profitability challenges. Operating cash flow was minimal at HKD 1.6 million, while capital expenditures of HKD 2.1 million suggest limited investment in productive assets. The negative earnings per share of HKD -0.97 reflects inefficient operations and potential structural issues within the business model that require strategic attention.

Earnings Power And Capital Efficiency

Hunlicar demonstrates weak earnings power with substantial negative net income relative to its revenue base. The minimal operating cash flow of HKD 1.6 million compared to capital expenditures of HKD 2.1 million indicates poor capital efficiency and potentially unsustainable operational dynamics. The company's ability to generate returns on invested capital appears constrained, requiring fundamental improvements in operational execution and cost management.

Balance Sheet And Financial Health

The balance sheet shows HKD 21.9 million in cash against total debt of HKD 93.6 million, indicating potential liquidity constraints. The debt-to-equity position appears elevated given the company's modest market capitalization and ongoing operational losses. This financial structure may limit strategic flexibility and require careful debt management to maintain solvency amid challenging operating conditions.

Growth Trends And Dividend Policy

Current financial performance suggests contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash conservation priorities. The absence of shareholder returns aligns with the need to preserve capital during this challenging operational phase. Future growth prospects depend on successful turnaround efforts and improved execution across business segments.

Valuation And Market Expectations

With a market capitalization of HKD 1.35 billion, the market appears to be valuing the company beyond its current financial fundamentals, potentially pricing in turnaround expectations or intangible assets. The extremely low beta of 0.01 suggests minimal correlation with broader market movements, indicating specialized investor interest or limited trading activity influencing the valuation multiples.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its diversified business model spanning technology and financial services, though execution challenges are evident. The outlook remains cautious given current profitability issues and balance sheet constraints. Success will depend on operational improvements, better capital allocation, and potentially restructuring underperforming segments to achieve sustainable profitability.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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