investorscraft@gmail.com

Intrinsic ValueJanco Holdings Limited (8035.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

Janco Holdings Limited operates as a specialized logistics provider based in Hong Kong, offering comprehensive freight forwarding and ancillary logistics services. The company's core business model revolves around two distinct segments: air and ocean freight forwarding, complemented by value-added logistics services including warehousing, repackaging, labeling, palletizing, and local delivery within Hong Kong. Operating in the highly competitive Asian logistics sector, Janco positions itself as a regional one-stop solution provider for supply chain management needs. The company serves clients requiring integrated logistics support, leveraging Hong Kong's strategic position as a global transportation hub. Janco's market position is that of a mid-sized operator competing with both global giants and local specialists in the freight forwarding industry, focusing on customized logistics solutions rather than scale-based competition. The company's subsidiary structure, including Janco (BVI) Group Ltd and Marine Elite Limited, supports its international operations while maintaining strong local service capabilities in the Hong Kong market.

Revenue Profitability And Efficiency

The company generated HKD 250.8 million in revenue for the period but reported a net loss of HKD 18.4 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 23.2 million, suggesting some operational efficiency in cash generation. The absence of capital expenditures during the period may reflect strategic cost containment measures amid difficult market conditions.

Earnings Power And Capital Efficiency

Janco's diluted EPS of -HKD 0.0307 reflects weak earnings power in the current operating environment. The positive operating cash flow relative to the net loss indicates some disconnect between accounting results and cash generation, possibly due to non-cash charges or working capital management. The company's capital efficiency appears constrained by market conditions affecting the logistics sector.

Balance Sheet And Financial Health

The balance sheet shows HKD 13.2 million in cash against total debt of HKD 56.3 million, indicating a leveraged position with moderate liquidity. The debt level relative to the company's market capitalization of HKD 41.4 million suggests financial constraints that may require careful management. The capital structure appears weighted toward debt financing rather than equity.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, consistent with its loss-making position and need to preserve capital. Current trends suggest challenging growth conditions in the logistics sector, with the company focusing on operational stability rather than expansion. The absence of capital expenditures indicates a conservative approach to growth investments during this period.

Valuation And Market Expectations

With a market capitalization of HKD 41.4 million, the company trades at a significant discount to its revenue base, reflecting market skepticism about future profitability. The beta of 0.702 suggests lower volatility than the broader market, possibly indicating perceived stability despite financial challenges. Valuation metrics appear to incorporate substantial risk premiums for the current operational difficulties.

Strategic Advantages And Outlook

Janco's strategic advantage lies in its integrated service offering and Hong Kong base, providing access to key Asian trade routes. The outlook remains challenging given current profitability issues, though the positive operating cash flow provides some operational flexibility. Success will depend on improving operational efficiency and navigating competitive pressures in the logistics sector.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial data provided

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