investorscraft@gmail.com

Intrinsic ValueNOIZ Group Limited (8163.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

NOIZ Group Limited, operating as a diversified investment holding company, maintains a multifaceted business model spanning four distinct segments: trading, financial services, information technology, and corporate consulting. Its trading division retails consumer goods including milk powder, cosmetics, and pharmaceutical products, while its financial services arm provides leasing, lending, and brokerage services. The IT segment distributes technology products and develops software solutions, complemented by a corporate consulting unit offering secretarial and accounting services. This diversified approach positions the company across several competitive sectors in Hong Kong and mainland China, though it operates as a smaller player without a dominant market share in any single industry. The company's strategy appears focused on maintaining a broad operational footprint rather than achieving deep specialization, which impacts its competitive positioning relative to more focused peers in each sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 23.4 million for the period but experienced significant challenges with a net loss of HKD 27.3 million. Operating cash flow was negative at HKD 11.7 million, indicating substantial cash consumption from core operations. The negative earnings per share of HKD 0.045 reflects these profitability pressures across its diversified business segments.

Earnings Power And Capital Efficiency

Current metrics demonstrate weak earnings power with negative returns on both revenue and capital employed. The negative operating cash flow exceeding capital expenditures of HKD 136,000 suggests the business is not generating sufficient cash from operations to fund even minimal investment activities, indicating poor capital efficiency across its diversified portfolio.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.4 million in cash against total debt of HKD 3.2 million, providing some liquidity buffer. However, the negative operating cash flow and substantial net losses raise concerns about medium-term financial sustainability despite the current net cash position when considering debt obligations.

Growth Trends And Dividend Policy

The company has not paid dividends, consistent with its current loss-making position and cash flow challenges. Growth trends appear constrained by the operational losses across multiple business segments, with no immediate indication of positive momentum given the current financial performance metrics.

Valuation And Market Expectations

With a market capitalization of approximately HKD 92.5 million and negative earnings, traditional valuation metrics are not meaningful. The negative beta of -0.186 suggests unusual price behavior relative to the broader market, potentially reflecting the company's unique risk profile or limited trading liquidity.

Strategic Advantages And Outlook

The company's primary advantage lies in its diversified business model across multiple sectors, though this has not translated to operational synergy or profitability. The outlook remains challenging given persistent losses and negative cash generation, requiring significant operational improvements or strategic repositioning to achieve sustainable performance.

Sources

Company filingsHong Kong Stock Exchange disclosures

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