investorscraft@gmail.com

Intrinsic ValueBeijing Beida Jade Bird Universal Sci-Tech Company Limited (8095.HK)

Previous CloseHK$1.25
Intrinsic Value
Upside potential
Previous Close
HK$1.25

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

Beijing Beida Jade Bird Universal Sci-Tech operates as a diversified investment holding company with a core focus on metallic products trading across China and the United States. Its business model is built on four distinct segments: Tourism Development, Investment Holding, Trading of Metallic Products, and All Other operations, which include wine production and embedded system product sales. This multi-faceted approach provides revenue diversification but also creates a complex corporate structure that spans consumer cyclical sectors, including travel services and industrial goods. The company's market position is niche, leveraging its founding connection to Peking University (Beida) for brand recognition within specific regional and industrial circles. Its strategy involves balancing direct trading operations with investment management and advisory services, targeting opportunities in both tangible goods and financial assets. This hybrid model positions it as a specialized player rather than a dominant force in any single industry, operating at the intersection of commerce, technology, and investment services within the competitive Chinese market landscape.

Revenue Profitability And Efficiency

The company generated HKD 499.0 million in revenue for the period, achieving a net income of HKD 99.3 million, representing a healthy net profit margin of approximately 20%. Operating cash flow of HKD 159.5 million significantly exceeded net income, indicating strong cash conversion efficiency and quality of earnings from its diversified operations.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0656, the company demonstrates modest earnings power relative to its share count. Capital expenditures of HKD -23.3 million suggest net divestment or asset sales rather than expansion, indicating a potentially conservative approach to capital allocation or strategic repositioning of assets.

Balance Sheet And Financial Health

The balance sheet shows HKD 147.6 million in cash against total debt of HKD 992.6 million, indicating significant leverage. This debt-heavy structure suggests aggressive financing strategies, though the company's positive cash flow generation provides some capacity to service its obligations.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for operational needs or potential reinvestment. The lack of dividend payments aligns with its capital-intensive trading operations and leveraged financial structure, prioritizing internal funding over shareholder distributions.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 1.05 billion, the company carries a P/E ratio of roughly 10.5 based on current earnings. The low beta of 0.17 suggests the market perceives it as defensive relative to broader market movements, possibly due to its diversified business model.

Strategic Advantages And Outlook

The company's main advantage lies in its diversified revenue streams across trading, tourism, and investments, providing some resilience against sector-specific downturns. However, its high leverage and complex multi-segment structure present ongoing management challenges in an evolving Chinese economic environment.

Sources

Company description and financial data provided in user query

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