investorscraft@gmail.com

Intrinsic ValueEvershine Group Holdings Limited (8022.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Evershine Group Holdings Limited operates as a highly diversified Hong Kong-based conglomerate with a complex portfolio spanning multiple industries and geographies. Its core revenue model is fragmented, deriving income from trading chrome ores and construction materials, property development and leasing in China and Turkey, money lending services, and niche operations in mobile game development and cemetery construction. This positions the company in several unrelated sectors, including industrials, real estate, and consumer services, without a clear market leadership role in any single domain. Its operational footprint across Hong Kong, Mainland China, and Turkey adds geographical diversification but also complexity and execution risk, suggesting a strategy of opportunistic investments rather than a focused market dominance in a specific industry vertical.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 3.4 million for FY2019, which is overshadowed by a substantial net loss of HKD 93.1 million. This significant loss, resulting in negative diluted EPS of HKD 0.0516, indicates severe profitability challenges and operational inefficiency across its diverse business segments, with costs far exceeding the minimal revenue generation.

Earnings Power And Capital Efficiency

Evershine's earnings power is critically weak, evidenced by the large net loss. Both operating and investing cash flows were negative at HKD -4.2 million and HKD -2.6 million respectively, demonstrating an inability to generate positive cash from core operations or to efficiently deploy capital for future growth, placing strain on its liquidity position.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress, with a high debt burden of HKD 179.8 million starkly contrasting its minimal cash reserves of HKD 0.8 million. This substantial leverage, coupled with negative cash flows, indicates a precarious liquidity position and elevated solvency risk that threatens the company's ongoing financial health.

Growth Trends And Dividend Policy

There are no indications of positive growth trends based on the reported financials. The company did not pay a dividend, a prudent decision given its substantial losses and negative cash flows, as it likely needs to conserve all available capital to address its financial challenges and fund ongoing operations.

Valuation And Market Expectations

With a reported market capitalization of zero, the market appears to assign minimal to no value to the company's equity, reflecting extremely pessimistic expectations about its future prospects and ability to recover from its current financial distress and operational losses.

Strategic Advantages And Outlook

The company's primary strategic feature is its extreme diversification, though this has not translated into financial stability or synergy. The outlook is highly challenging, requiring a significant operational turnaround, potential restructuring, or asset divestments to improve its dire financial position and negative cash flow generation.

Sources

Company Annual Report (FY2019)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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