investorscraft@gmail.com

Intrinsic ValueDadi International Group Limited (8130.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

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

Dadi International Group Limited operates as a diversified holding company with four distinct business segments across China's communication services and publishing sectors. The company's core advertising and media services division provides comprehensive solutions including advertisement design, production, placement, and marketing consultation services. Its financial services segment engages in securities investments and leasing activities, while the publishing arm handles book distribution. The environmental consultancy segment represents a strategic diversification into sustainability services. Operating from its Hong Kong headquarters, the company maintains a niche position serving Chinese market needs across these specialized service areas, though it faces intense competition in each fragmented sector. The company's multi-segment approach aims to create synergistic opportunities while mitigating sector-specific risks through diversification across advertising, financial services, publishing, and environmental consulting markets.

Revenue Profitability And Efficiency

The company generated HKD 19.5 million in revenue for FY2024 while reporting a substantial net loss of HKD 58.4 million. This significant negative profitability reflects challenges across its diversified business segments. Despite the net loss, the company maintained positive operating cash flow of HKD 4.1 million, indicating some operational cash generation capability. The absence of capital expenditures suggests minimal investment in long-term assets during the period.

Earnings Power And Capital Efficiency

Dadi International demonstrated weak earnings power with a diluted EPS of -HKD 0.0161, reflecting inefficient capital allocation across its business segments. The negative earnings performance indicates challenges in generating returns from its diversified operations. The company's ability to maintain positive operating cash flow despite significant net losses suggests some operational efficiency, though overall capital efficiency remains suboptimal given the substantial losses relative to its revenue base.

Balance Sheet And Financial Health

The company maintains a weak financial position with HKD 12.99 million in cash against substantial total debt of HKD 584.84 million, indicating significant leverage concerns. This debt-heavy balance sheet creates financial vulnerability, particularly given the company's ongoing operational losses. The high debt burden relative to both cash reserves and market capitalization of HKD 36.4 million suggests strained financial flexibility and potential liquidity challenges.

Growth Trends And Dividend Policy

Current operational trends show challenging growth prospects given the substantial net losses and high debt burden. The company maintains a conservative dividend policy with no dividend distributions, preserving cash to address its financial obligations and operational requirements. This approach reflects management's focus on financial stability rather than shareholder returns amid current operational challenges and leveraged position.

Valuation And Market Expectations

With a market capitalization of HKD 36.4 million, the market appears to discount the company's prospects significantly given its operational challenges and leveraged balance sheet. The negative beta of -0.479 suggests the stock moves counter to broader market trends, potentially reflecting its speculative nature. Current valuation metrics likely incorporate substantial risk premiums for both operational turnaround execution and debt management concerns.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its diversified business model across advertising, financial services, publishing, and environmental consulting. However, this diversification has not translated into operational synergy or profitability. The outlook remains challenging given the substantial debt burden, ongoing losses, and competitive pressures across all operating segments. Successful execution of operational improvements and debt management will be critical for future sustainability.

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