investorscraft@gmail.com

Intrinsic ValueTOMO Holdings Limited (6928.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

TOMO Holdings Limited operates as a specialized automotive components supplier, primarily focused on the design, manufacture, and installation of leather upholstery for passenger vehicle interiors in Singapore. Its core revenue model is derived from supplying customized leather seats, door panels, and armrests directly to PV distributors and dealers, alongside a complementary segment offering in-car electronic accessories like navigation systems and security products. The company occupies a niche position within the consumer cyclical sector, serving a specific geographic market with value-added interior customization. Its market position is that of a regional specialist rather than a global scale player, dependent on the health of Singapore's automotive aftermarket and new vehicle sales. This focused approach allows for deep customer relationships but also creates concentration risk, tying its fortunes closely to regional economic cycles and consumer discretionary spending on vehicle personalization.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.83 million for the period, indicating a very small operational scale. Profitability was severely challenged, with a net loss of HKD 2.63 million and negative operating cash flow of HKD 3.37 million, reflecting significant operational inefficiencies and potential pricing pressures or high fixed costs within its niche manufacturing and supply model.

Earnings Power And Capital Efficiency

Earnings power is currently absent, as evidenced by a diluted EPS of -HKD 0.0058. The substantial negative operating cash flow, which far exceeded the modest capital expenditure of HKD 36 thousand, indicates the business is consuming cash from its core operations and is not generating a return on invested capital at this time.

Balance Sheet And Financial Health

Financial health is supported by a strong liquidity position, with cash and equivalents of HKD 4.93 million significantly outweighing a minimal total debt of HKD 6.8 thousand, resulting in a net cash position. This robust balance sheet provides a crucial buffer to weather ongoing operational losses without immediate solvency concerns.

Growth Trends And Dividend Policy

Recent trends show contraction, with the company reporting a net loss against its revenue base. Reflecting this challenging performance and likely a strategy to conserve cash, the company did not pay a dividend for the period, prioritizing financial stability and operational turnaround over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 123.4 million, the market is valuing the company significantly above its revenue, implying expectations are not grounded in current financial performance but potentially in future recovery or intangible assets. A beta of 1.58 indicates higher volatility than the market, consistent with a small-cap stock facing operational uncertainty.

Strategic Advantages And Outlook

The company's key advantage is its specialized expertise and established presence in Singapore's automotive upholstery market. The outlook is cautious, hinging on its ability to leverage its net cash position to return to operational profitability and positive cash generation in a competitive and cyclical industry segment.

Sources

Company DescriptionPublic Financial Disclosures

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