investorscraft@gmail.com

Intrinsic ValueChina Eco-Farming Limited (8166.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Eco-Farming Limited operates as a Hong Kong-based conglomerate with a diversified portfolio spanning multiple sectors. Its core operations are structured around providing integrated value chain services, including the trading, packaging, and logistics of agricultural products and grocery food items, primarily within Greater China. This positions the company within the competitive food supply and distribution industry. Beyond this, the firm has expanded into financial services, offering advisory, asset management, and money lending, while also maintaining a property investment segment. This multi-pronged approach aims to leverage synergies across different business lines but also exposes it to varied market cycles and regulatory environments. Its market position is that of a small, niche player navigating the complexities of agricultural logistics and ancillary financial services without a dominant share in any single market.

Revenue Profitability And Efficiency

The company generated HKD 48.95 million in revenue for FY 2023. However, it reported a significant net loss of HKD 20.56 million, indicating severe profitability challenges. Operating cash flow was deeply negative at HKD -10.8 million, highlighting fundamental inefficiencies in its core business operations and an inability to convert sales into cash.

Earnings Power And Capital Efficiency

Earnings power is severely constrained, as evidenced by a diluted EPS of HKD -0.16. The negative operating cash flow, substantially worse than the net loss, suggests poor quality of earnings and significant cash burn. Capital expenditures were minimal, indicating a lack of investment in future growth or operational improvements.

Balance Sheet And Financial Health

The balance sheet reflects significant financial stress. With only HKD 1.62 million in cash against total debt of HKD 34.0 million, the company is highly leveraged and possesses weak liquidity. This debt-heavy structure, combined with ongoing operational losses, raises substantial concerns about its solvency and ability to meet financial obligations.

Growth Trends And Dividend Policy

Current financial metrics do not indicate a positive growth trajectory, with revenues insufficient to cover costs. The company has no dividend policy, as confirmed by a dividend per share of zero, which is consistent with its loss-making position and the need to preserve its limited cash resources.

Valuation And Market Expectations

With a modest market capitalization of approximately HKD 6.5 million, the market assigns a very low valuation to the company. The high beta of 1.787 suggests the stock is considered significantly more volatile than the market, reflecting investor perception of substantial risk and uncertainty regarding its future prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified model across agriculture and financial services, though this has not translated into financial success. The outlook is challenging, requiring a decisive turnaround in operational performance and potentially a strategic restructuring to address its debt burden and return to profitability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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