investorscraft@gmail.com

Intrinsic ValueAsian Capital Resources (Holdings) Limited (8025.HK)

Previous CloseHK$0.50
Intrinsic Value
Upside potential
Previous Close
HK$0.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asian Capital Resources (Holdings) Limited operates as a diversified financial and technology services provider based in Hong Kong, with a core focus on the Greater China market. The company's primary revenue streams are derived from offering specialized business consultation services and managing private investment funds for clients seeking exposure to regional opportunities. Its operations extend into the digital domain through internet and software development, maintenance services, and comprehensive media content production and design. This dual approach allows the company to serve both traditional financial clients and those requiring digital marketing and content solutions, positioning it at the intersection of finance and technology. The firm's market position is that of a niche player, catering to a specific clientele that values integrated financial and technological advisory services within the competitive Hong Kong and PRC markets, rather than competing with large-scale asset managers or pure-play tech firms.

Revenue Profitability And Efficiency

The company generated HKD 31.7 million in revenue for FY2021. However, operational performance was challenged, resulting in a net loss of HKD 16.2 million. This negative profitability was further reflected in negative operating cash flow of HKD 1.2 million, indicating inefficiencies in converting revenue into cash and raising concerns about the sustainability of its current business model.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0807, demonstrating a lack of earnings power for shareholders during the period. Capital expenditures of HKD 0.7 million were modest, but the negative cash flow from operations suggests poor capital efficiency and an inability to self-fund its investments or operations internally.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.7 million against a minimal total debt of HKD 0.4 million, indicating a low leverage ratio and a technically solvent position. However, the negative cash flow from operations poses a significant risk to its short-term liquidity and overall financial health if not rectified.

Growth Trends And Dividend Policy

The company reported a net loss for the period, indicating a contraction rather than growth. Reflecting this challenging financial performance, the dividend per share was zero, consistent with a policy of retaining any capital to fund operations rather than distributing returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 100.5 million and negative earnings, the company trades on metrics other than a traditional P/E ratio. A beta of 1.48 suggests the stock is perceived by the market as significantly more volatile than the broader market, pricing in higher risk.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated offering of financial and technological services within the Greater China region. The outlook remains uncertain, contingent on its ability to achieve profitability, generate positive cash flow, and effectively leverage its niche market position to drive sustainable growth.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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