investorscraft@gmail.com

Intrinsic ValueChina All Nation International Holdings Group Limited (8170.HK)

Previous CloseHK$0.38
Intrinsic Value
Upside potential
Previous Close
HK$0.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China All Nation International Holdings Group Limited operates as a specialized engineering and construction services provider in Hong Kong and mainland China. The company's core revenue model is derived from four distinct segments: Contracting, Interior Design and Decoration Work, Property Sub-Leasing and Management Service, and Commodity Trading. Its primary business involves delivering civil engineering consulting, contracting, and project management services, with a focus on structural and geotechnical engineering designs for both private development and public work projects. The company serves developers and contractors by providing essential technical advice, planning design submissions, and supervising site works, while also assisting in the logistical management of resources. Operating within the competitive industrials sector, the firm maintains a niche market position by specializing in foundation and geotechnical works, which are critical for property development and civil engineering projects. Its market positioning is further supported by ancillary services in interior design, property sub-leasing, and commodity trading, creating a diversified but focused service portfolio. The company's operations are deeply integrated into the regional infrastructure development cycle, leveraging its expertise to secure projects in a capital-intensive industry characterized by stringent regulatory requirements and project-based revenue streams.

Revenue Profitability And Efficiency

The company reported zero revenue and net income for the fiscal year ending July 31, 2023, indicating a period of operational inactivity or significant challenges. This lack of financial activity results in undefined profitability metrics and raises questions about operational efficiency and cost management during this period.

Earnings Power And Capital Efficiency

Earnings power appears non-existent with diluted EPS reported at zero, reflecting no generation of profit for shareholders. Operating cash flow and capital expenditures were also nil, suggesting a complete halt in core operating activities and capital investment, which severely limits any assessment of capital efficiency or returns.

Balance Sheet And Financial Health

The balance sheet shows zero cash and equivalents and zero total debt, indicating a debt-free position but also a lack of liquid assets. With no operational revenue or debt obligations, the company's financial health is stagnant, though the absence of leverage provides a neutral financial risk profile.

Growth Trends And Dividend Policy

There are no observable growth trends as both revenue and income were zero, indicating a contraction or pause in business operations. The dividend per share was also zero, reflecting a conservative capital allocation policy with no distributions to shareholders during this period of inactivity.

Valuation And Market Expectations

The market capitalization stands at approximately HKD 156 million, which may reflect speculative value or asset-based valuation rather than earnings potential. The negative beta of -0.482 suggests a counter-cyclical stock behavior relative to the market, though this is challenging to interpret without operational cash flows.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized engineering expertise and diversified service segments, though these are currently dormant. The outlook remains uncertain until operational activities resume, with potential recovery dependent on securing new contracts in the competitive construction and infrastructure markets.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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