investorscraft@gmail.com

Intrinsic ValueGreat Harvest Maeta Holdings Limited (3683.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

Great Harvest Maeta Holdings Limited operates as a niche player in the global dry bulk shipping industry, primarily generating revenue through the time chartering of its owned fleet of four vessels with a combined capacity of 319,923 deadweight tons. The company's core business involves leasing these vessels to clients for marine transportation of dry bulk commodities, exposing it directly to the volatile cycles of global trade and freight rates. Its secondary segment includes property investment and development, providing a minor diversification away from its maritime operations. Operating from Hong Kong, the company serves a worldwide client base but remains a small-scale operator in a highly competitive sector dominated by larger fleets. Its market position is that of a minor specialist, with performance heavily dependent on charter rates and vessel utilization in the capital-intensive shipping industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 14.0 million for the period but recorded a significant net loss of HKD 10.4 million, indicating severe profitability challenges. Operating cash flow was positive at HKD 1.4 million, though it was insufficient to cover capital expenditures of HKD 1.5 million, reflecting tight cash generation from core operations in a difficult market environment.

Earnings Power And Capital Efficiency

Earnings power remains weak, with a diluted EPS of -HKD 0.0109, demonstrating an inability to generate positive returns for shareholders. The negative net income and minimal operating cash flow relative to the asset base suggest poor capital efficiency and challenges in earning an adequate return on its vessel investments.

Balance Sheet And Financial Health

The balance sheet shows a strained liquidity position with cash and equivalents of only HKD 167,000 against total debt of HKD 57.1 million. This high debt burden, coupled with minimal cash reserves, indicates significant financial risk and potential solvency concerns in a capital-intensive industry.

Growth Trends And Dividend Policy

Current financial performance does not indicate a positive growth trajectory, with the company reporting a net loss. Reflecting this challenging position, the company has a conservative dividend policy, with no dividends paid per share, preserving all available capital for operational needs and debt servicing.

Valuation And Market Expectations

With a market capitalization of approximately HKD 84.8 million, the market appears to be valuing the company at a significant discount to its reported asset base, reflecting skepticism about future earnings potential and concerns over its high debt load and ongoing losses.

Strategic Advantages And Outlook

The company's primary advantage is its ownership of a small, operational fleet in a sector with high barriers to entry. However, the outlook is challenging due to its scale, financial leverage, and exposure to the cyclical and competitive dry bulk shipping market, requiring improved charter rates and operational efficiency to achieve sustainability.

Sources

Company DescriptionProvided Financial Data

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