investorscraft@gmail.com

Intrinsic ValueCL Group (Holdings) Limited (8098.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CL Group (Holdings) Limited operates as a diversified financial services provider in Hong Kong and mainland China, focusing on capital markets activities. The company generates revenue through securities, futures, and options brokering services, supplemented by loan financing, margin lending, and wealth management advisory. As a subsidiary of Zillion Profit Limited, it occupies a niche position in the competitive Hong Kong financial sector, serving both institutional and retail clients across multiple asset classes. The firm's comprehensive service offering allows it to capture various revenue streams from trading commissions, interest income on financing activities, and advisory fees, though it operates in a highly regulated and mature market dominated by larger institutions. Its market position reflects that of a smaller, specialized player leveraging Hong Kong's status as a global financial hub while navigating intense competition from both international investment banks and local securities firms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 0.92 million against a net loss of HKD 2.66 million, indicating significant profitability challenges. Despite positive operating cash flow of HKD 20.86 million, the negative net income suggests operational inefficiencies or high fixed costs relative to revenue generation. The business model appears to be struggling with scale and cost management in the current market environment.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0012 and negative net income, the company demonstrates weak earnings power. The substantial operating cash flow relative to revenue suggests potential timing differences in cash collection, but the overall capital efficiency remains poor given the significant losses incurred on relatively modest revenue generation.

Balance Sheet And Financial Health

The balance sheet shows HKD 11.28 million in cash against HKD 13.96 million in total debt, indicating a leveraged position with limited liquidity buffer. The debt-to-cash ratio suggests some financial strain, though the positive operating cash flow provides some support for ongoing operations and debt servicing capabilities.

Growth Trends And Dividend Policy

Current financial performance shows contraction with revenue insufficient to cover operational costs, resulting in significant losses. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital for operational sustainability and potential restructuring efforts.

Valuation And Market Expectations

Trading at a market capitalization of HKD 99 million, the market appears to be valuing the company based on its balance sheet assets and potential turnaround prospects rather than current earnings. The negative P/E ratio reflects the loss-making status, while beta of 0.981 indicates market-aligned volatility expectations.

Strategic Advantages And Outlook

The company's strategic position hinges on its diversified financial services offering and Hong Kong market presence, though current performance suggests operational challenges. The outlook remains uncertain given the loss-making position, though positive operating cash flow provides some operational flexibility for potential restructuring or strategic repositioning in the competitive financial services landscape.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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