investorscraft@gmail.com

Intrinsic ValueAmasse Capital Holdings Limited (8168.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

Amasse Capital Holdings Limited operates as a specialized financial services provider in Hong Kong's competitive capital markets sector, focusing on corporate finance advisory and investment consulting services. The company generates revenue through advisory fees from listed companies and investors seeking control or investment opportunities in public markets, while also serving as an underwriter and placing agent for client transactions without holding client assets. Operating as a subsidiary of Access Cheer Limited, Amasse Capital maintains a niche position by catering to specific market segments including independent board committees and shareholders requiring specialized financial guidance. The firm's business model relies on expertise in Hong Kong's regulatory environment and capital market dynamics, positioning itself as a boutique advisor rather than a full-service investment bank. This focused approach allows the company to serve clients seeking specialized advisory services while managing operational scale appropriate for its market positioning within the broader financial ecosystem.

Revenue Profitability And Efficiency

The company reported HKD 9.99 million in revenue for the period but recorded a net loss of HKD 8.86 million, indicating significant profitability challenges. Despite generating positive operating cash flow of HKD 2.87 million, the negative net income suggests high operating costs relative to revenue generation capacity. The diluted EPS of -HKD 0.0081 reflects the company's current unprofitability on a per-share basis.

Earnings Power And Capital Efficiency

Amasse Capital demonstrates weak earnings power with negative net income, though operating cash flow remains positive at HKD 2.87 million. Capital expenditures of HKD 1.09 million indicate ongoing investment in operations, but the negative profitability raises questions about capital allocation efficiency. The company's ability to generate cash from operations despite net losses suggests some operational resilience in its advisory business model.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 17.67 million in cash and equivalents against modest total debt of HKD 1.62 million, indicating a strong cash-to-debt ratio. This conservative balance sheet structure provides financial flexibility, though the ongoing losses may pressure cash reserves over time. The low debt level suggests minimal financial leverage risk currently.

Growth Trends And Dividend Policy

With no dividend payments and negative earnings, the company appears to be conserving capital rather than returning value to shareholders. The current financial performance does not support growth initiatives or shareholder distributions. The absence of dividends aligns with the company's need to preserve cash during this challenging operational period.

Valuation And Market Expectations

Trading at a market capitalization of HKD 60.24 million, the market appears to be valuing the company above its revenue base, potentially reflecting expectations of future recovery or strategic value. The high beta of 1.638 indicates significant volatility and sensitivity to market movements, suggesting investor uncertainty about the company's prospects and valuation stability.

Strategic Advantages And Outlook

The company's specialized focus on corporate finance advisory provides niche expertise, but current profitability challenges require strategic reassessment. Strong cash reserves offer operational runway, though sustained losses may necessitate business model adjustments. Success depends on improving revenue scalability while managing costs in Hong Kong's competitive financial services landscape.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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