investorscraft@gmail.com

Intrinsic ValueChina Ocean Group Development Limited (8047.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

China Ocean Group Development Limited operates a dual business model focused on integrated supply chain management and deep-sea fishing. The company provides comprehensive logistics solutions, including the flow of business, information, and funds, primarily targeting small and medium-sized enterprises across various industries. This positions it within the competitive integrated freight and logistics sector in Greater China and internationally. Its secondary operation involves commercial ocean fishing and the trading of seafood products, adding a vertical integration component to its food-related logistics services. The company's market position is that of a niche player, serving specific SME clients with tailored supply chain solutions while maintaining a direct sourcing channel through its fishing activities. This combination aims to create synergies but also exposes the firm to the volatilities of both the logistics industry and global seafood markets.

Revenue Profitability And Efficiency

The company generated HKD 398.2 million in revenue for FY 2024 but reported a net loss of HKD 37.4 million, indicating significant profitability challenges. Operational inefficiencies are evident, with negative operating cash flow of HKD 61.3 million, suggesting core business activities are not generating sufficient cash despite the substantial revenue base.

Earnings Power And Capital Efficiency

Earnings power remains weak, with a diluted EPS of -HKD 0.0059. The negative operating cash flow, substantially worse than the net loss, points to potential working capital inefficiencies or collection issues. Minimal capital expenditures of HKD -5,000 suggest a lack of investment in maintaining or growing operational capacity.

Balance Sheet And Financial Health

The balance sheet shows considerable strain, with a high debt burden of HKD 153.6 million against minimal cash reserves of HKD 243,000. This significant leverage, coupled with negative cash flow from operations, raises serious concerns about the company's liquidity and overall financial health and its ability to service its obligations.

Growth Trends And Dividend Policy

Current financial performance does not indicate a positive growth trajectory, with the company reporting a net loss. Reflecting this challenging position, the company maintains a conservative dividend policy, distributing no dividends to shareholders as it prioritizes capital preservation. Future growth is contingent on a return to profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 177.1 million, the market is valuing the company at a significant discount to its annual revenue, reflecting deep skepticism about its earnings potential and financial stability. The low beta of 0.481 suggests the stock is perceived as less volatile than the market, possibly due to its small size and limited trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model combining logistics with direct seafood sourcing. However, the outlook is clouded by its current unprofitability and weak cash generation. A successful turnaround is dependent on improving operational efficiencies in both business segments and strengthening its balance sheet to ensure long-term viability.

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