investorscraft@gmail.com

Intrinsic ValueChina Demeter Financial Investments Limited (8120.HK)

Previous CloseHK$0.50
Intrinsic Value
Upside potential
Previous Close
HK$0.50

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 Demeter Financial Investments Limited operates a highly diversified portfolio spanning consumer cyclical and financial services sectors, primarily in Hong Kong and Singapore. Its core revenue model is bifurcated between its legacy restaurant operations, comprising 12 outlets serving Japanese, Thai, and Western cuisine, and a growing financial services arm. This segment engages in money lending, securities investment advisory, and asset management services, providing secured and unsecured loans to individuals and corporations. The company further diversifies its income streams through alcoholic beverage distribution, trading miscellaneous goods, and operating a children's education business that includes a kindergarten and childcare center. This conglomerate structure positions it as a niche, multi-industry player, though its small market cap suggests a limited competitive scale within each segment. Its market position is that of a small, agile entity navigating multiple competitive landscapes rather than a dominant force in any single industry.

Revenue Profitability And Efficiency

The company generated HKD 134.3 million in revenue for the period. However, it reported a significant net loss of HKD 38.4 million, indicating substantial profitability challenges. Operating cash flow was positive at HKD 12.7 million, which provided some funding for operations despite the overall negative bottom line.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at a loss of HKD 0.44, reflecting weak earnings power across its diversified operations. The positive operating cash flow suggests some segments are cash-generative, but this is insufficient to offset overall losses and capital expenditures of HKD 5.7 million.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 25.9 million against total debt of HKD 59 million, indicating a leveraged position. The net debt situation, coupled with a recent net loss, points to potential financial strain and a need for careful liquidity management.

Growth Trends And Dividend Policy

The company's negative net income highlights a challenging growth trajectory. Its dividend policy is conservative, with no dividend per share paid, as it likely prioritizes preserving capital to fund its operations and manage its debt obligations amid current losses.

Valuation And Market Expectations

With a market capitalization of approximately HKD 50.8 million, the market is valuing the company at a significant discount to its revenue, reflecting skepticism about its profitability and the viability of its conglomerate model. The negative beta of -0.017 suggests a low correlation to broader market movements.

Strategic Advantages And Outlook

Its key strategic advantage is extreme diversification, which may provide some resilience but also dilutes management focus. The outlook is cautious, contingent on improving profitability in its core segments, effectively managing its debt load, and potentially streamlining its sprawling business model to achieve sustainable operations.

Sources

Company DescriptionFinancial Data Provided

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