investorscraft@gmail.com

Intrinsic ValueTempus Holdings Limited (6880.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tempus Holdings Limited operates as a specialty retailer in the consumer cyclical sector, focusing on the research, development, and sale of health and wellness products under its OTO brand. The company's core revenue model is built on direct sales through its extensive network of physical retail outlets across Hong Kong, Macau, Mainland China, Singapore, and Malaysia, complemented by internet and corporate sales channels. Its product portfolio includes relaxation, fitness, therapeutic, and diagnostic equipment, as well as cookware, which it sells to financial institutions, retail chains, and professional bodies. Beyond its primary business, the company engages in trading and logistics services, property investment, and provides various advisory and IT support services, creating a diversified but focused operational structure. This multi-segment approach allows it to capture value across different consumer and business markets while maintaining its brand identity in the competitive wellness products space. Its established presence in Eastern Europe and the Middle East through export partnerships further extends its market reach beyond its core Asian operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 149.2 million for FY 2023. However, it experienced a significant net loss of HKD 143.9 million, indicating substantial profitability challenges. Operating cash flow was marginally positive at HKD 2.1 million, but this was offset by capital expenditures of HKD 2.2 million, reflecting tight cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -HKD 0.33, underscoring the company's current lack of earnings power. The negative net income relative to revenue suggests inefficiencies in cost management or potential impairments. The minimal positive operating cash flow indicates weak conversion of sales into cash, highlighting challenges in capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of HKD 27.1 million against total debt of HKD 289.4 million, indicating a leveraged position with limited liquidity cushion. The high debt level relative to cash reserves and market capitalization raises concerns about financial flexibility and solvency in the current operating environment.

Growth Trends And Dividend Policy

With a reported net loss and no dividend distribution, the company is not in a position to return capital to shareholders. The financial performance suggests a contraction rather than growth, with the company likely focused on restructuring and stabilizing operations rather than expansion in the near term.

Valuation And Market Expectations

The market capitalization of approximately HKD 58.5 million reflects investor skepticism, trading at a significant discount to revenue. The low beta of 0.445 suggests the stock is less volatile than the market, potentially indicating perceived stability or lack of trading interest amid the company's financial challenges.

Strategic Advantages And Outlook

The company's main strategic advantages include its established OTO brand and extensive retail footprint across Asia. However, the significant losses and high debt load present substantial challenges. The outlook depends on successful operational turnaround, cost rationalization, and potentially restructuring its debt obligations to restore financial health.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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