investorscraft@gmail.com

Intrinsic ValueIntelliMark AI International Limited (8041.HK)

Previous CloseHK$0.76
Intrinsic Value
Upside potential
Previous Close
HK$0.76

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

Luxey International (Holdings) Limited operates as a diversified investment holding company with a core focus on the global apparel manufacturing sector, specifically swimwear and garment products. Its revenue model is multifaceted, generating income through the manufacturing and trading of these goods, operating an e-commerce platform for online shopping and second-hand mobile phone sales, and providing microfinance lending services. The company maintains an international footprint, serving markets across Hong Kong, Mainland China, Cambodia, and multiple European nations. This positions it within the competitive consumer cyclical sector, leveraging a hybrid approach that combines traditional manufacturing with digital commerce and financial services. Its market position is that of a small, niche player navigating the challenges of global supply chains and shifting consumer demand, requiring agility across its disparate business segments to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of HKD 58.5 million for the period. However, operational performance was challenged, resulting in a net loss of HKD 1.2 million. This indicates margin pressure and potential inefficiencies within its diversified business model. The generation of HKD 4.8 million in operating cash flow suggests some underlying cash-generating ability despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

Earnings power was negative, with a diluted EPS of -HKD 0.0015. The absence of capital expenditures suggests a asset-light or maintenance-mode operational approach for the period. The positive operating cash flow relative to the net loss may point to non-cash charges impacting profitability, but overall capital efficiency appears subdued.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 17.0 million in cash against minimal total debt of HKD 0.8 million, indicating a very low leverage ratio. This conservative financial structure provides a significant buffer to absorb operational losses and navigate market volatility without immediate solvency concerns.

Growth Trends And Dividend Policy

Recent performance does not indicate positive growth, with the company reporting a net loss. Reflecting this, the company's dividend policy is conservative, with no dividend paid for the period. Retaining earnings appears to be the strategic priority to fund operations and stabilize performance.

Valuation And Market Expectations

With a market capitalization of approximately HKD 663.8 million, the market valuation is significantly higher than its annual revenue, potentially reflecting speculative value assigned to its microfinance or e-commerce segments. The negative beta of -0.734 suggests a historical price movement that is inversely correlated to the broader market.

Strategic Advantages And Outlook

The primary strategic advantage is a robust, unlevered balance sheet that affords operational flexibility. The outlook remains cautious as the company must demonstrate an ability to achieve profitability across its diverse business lines. Success hinges on effectively integrating its manufacturing, e-commerce, and lending operations to drive sustainable growth.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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