investorscraft@gmail.com

Intrinsic ValueEJE (Hong Kong) Holdings Limited (8101.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EJE (Hong Kong) Holdings Limited operates as a diversified investment holding company with a primary focus on the custom-made furniture manufacturing and distribution sector within the People's Republic of China and Hong Kong. Its core revenue model is built on the sale of bespoke furniture products, catering to consumer and potentially commercial clients seeking tailored interior solutions. Beyond this core operation, the company has strategically diversified its portfolio to include property and securities investments, money lending services, and media-related activities, creating a hybrid business structure that blends industrial manufacturing with financial and service-oriented ventures. This diversification positions it uniquely within the consumer cyclical sector, allowing it to leverage different economic cycles, though it also presents challenges in maintaining a cohesive market identity and operational focus compared to pure-play furniture manufacturers.

Revenue Profitability And Efficiency

The company reported revenue of HKD 140.5 million for the fiscal year. Despite this top-line figure, it demonstrated strong bottom-line performance with a net income of HKD 83.4 million, indicating a very high net profit margin. However, operational efficiency is a concern, as evidenced by a negative operating cash flow of HKD 6.7 million, which suggests potential issues in converting accounting profits into liquid assets.

Earnings Power And Capital Efficiency

EJE exhibited significant earnings power with a diluted EPS of HKD 0.17. Capital expenditures were modest at HKD 2.6 million, indicating a capital-light approach for its manufacturing operations. The negative operating cash flow, however, raises questions about the sustainability and quality of its reported earnings and overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a concerning liquidity position with cash and equivalents of only HKD 5.2 million against a substantial total debt of HKD 396.4 million. This significant debt burden, coupled with minimal cash reserves, indicates a highly leveraged financial structure and potential solvency risks that require careful monitoring.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy, distributing no dividends to shareholders for the period. The relationship between its negative operating cash flow and high reported net income presents an unusual growth dynamic that makes historical trends difficult to interpret for future projections.

Valuation And Market Expectations

With a reported market capitalization of zero, the company appears to be either illiquid, delisted, or the data is anomalous. The negative beta of -0.065 suggests a historical performance that was inversely correlated with the broader market, though this metric's reliability is questionable given the market cap discrepancy.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its diversified business model, which spans manufacturing, property, and financial services. However, its high leverage and weak cash generation pose significant challenges. The outlook is uncertain, heavily dependent on its ability to manage debt and improve operational cash flows across its varied business segments.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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