investorscraft@gmail.com

Intrinsic ValueJiading International Group Holdings Limited (8153.HK)

Previous CloseHK$0.78
Intrinsic Value
Upside potential
Previous Close
HK$0.78

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

Jiading International Group Holdings Limited operates as a diversified investment holding company primarily within the People's Republic of China, focusing on three distinct segments. Its core advertising services form one operational pillar, while it has expanded into the high-growth sector of new energy electric vehicle sales. The company further engages in securities investments and trading, creating a hybrid business model that blends service provision with financial market participation. This structure positions it within the competitive Chinese industrials and consumer services landscape, though its small market capitalization indicates a niche rather than dominant market presence. The company's strategic shift from its former identity, Code Agriculture, reflects an ongoing effort to pivot towards contemporary sectors like electric mobility and advertising, targeting evolving consumer and commercial demands in its regional market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 88.3 million for the period, indicating active operations. However, profitability was severely challenged, with a net loss of HKD 60.7 million and negative operating cash flow of HKD 18.7 million. This significant loss, relative to its revenue base, points to substantial cost inefficiencies or unsuccessful investments within its business segments.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.25. Capital expenditures were minimal at HKD -643,000, suggesting limited investment in productive assets. The negative cash flow from operations further underscores an inability to generate internal funds, raising questions about the capital efficiency of its current business model and investments.

Balance Sheet And Financial Health

The balance sheet shows significant strain, with a minimal cash position of HKD 111,000 against total debt of HKD 6.8 million. This low liquidity and high leverage relative to its cash reserves present considerable financial health risks. The company's ability to meet its short-term obligations and fund ongoing operations without external financing appears constrained.

Growth Trends And Dividend Policy

Current financial results do not indicate positive growth trends, with the company reporting a substantial net loss. Reflecting this lack of profitability and need to conserve cash, the company has a clear dividend policy of distributing zero dividends per share to its shareholders.

Valuation And Market Expectations

With a small market capitalization of approximately HKD 19.0 million, the market assigns a very low valuation to the company. An extremely low beta of 0.038 suggests the stock's price movement has shown almost no correlation to the broader market, which may reflect its niche status or very low trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantage may lie in its exposure to the growing new energy vehicle market in China. However, its current financial performance and weak balance sheet significantly cloud the near-term outlook. Successful execution of its pivoted strategy is critical for achieving stability and future growth.

Sources

Company DescriptionFinancial Data Provided

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