investorscraft@gmail.com

Intrinsic ValueAlmana Limited (8186.HK)

Previous CloseHK$1.75
Intrinsic Value
Upside potential
Previous Close
HK$1.75

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

Almana Limited operates as a diversified investment holding company with core operations in the basic materials sector, specifically focusing on plantation and household products distribution. The company generates revenue through the sale of forest-derived products while maintaining secondary business segments in financial services and accessories retail. Operating from its Hong Kong headquarters, the company maintains a niche position in the regional market, serving both B2B and B2C customers with essential commodity products. The company's strategic positioning leverages Hong Kong's trade infrastructure while facing intense competition in commoditized product categories. Its recent rebranding from IR Resources Limited to M-Resources Group Limited in 2021 reflects an ongoing strategic evolution within the competitive basic materials landscape, though the company remains a relatively small player in the broader Asian forestry and household products market.

Revenue Profitability And Efficiency

The company generated HKD 29.2 million in revenue with minimal net income of HKD 189,000, reflecting extremely thin margins. Operating cash flow was negative HKD 10.3 million, indicating significant working capital requirements or operational challenges. The absence of capital expenditures suggests limited investment in growth assets or maintenance of existing operations.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0017 demonstrates minimal earnings power relative to the share count. The negative operating cash flow combined with zero capital expenditures raises concerns about sustainable cash generation. The company's capital efficiency appears constrained given the modest revenue base and minimal profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 7.0 million in cash against negligible debt of HKD 91,000, indicating a strong liquidity position. The minimal leverage provides financial flexibility, though the negative operating cash flow could pressure cash reserves over time. The company maintains a conservative capital structure with ample liquidity buffers.

Growth Trends And Dividend Policy

No dividend payments reflect the company's focus on preserving capital given its modest profitability. The absence of capital expenditures suggests limited near-term growth initiatives. The company appears to be maintaining its current operational scale rather than pursuing aggressive expansion in the competitive basic materials market.

Valuation And Market Expectations

With a market capitalization of HKD 33.6 million, the company trades at approximately 1.15 times revenue, reflecting market expectations for limited growth prospects. The high beta of 2.248 indicates significant volatility and sensitivity to market movements, typical of small-cap companies with niche operations.

Strategic Advantages And Outlook

The company's main advantages include its debt-free balance sheet and strong cash position, providing operational stability. However, negative cash flow and minimal profitability present challenges for sustainable operations. The outlook remains cautious given the competitive pressures in commoditized product markets and limited evidence of strategic differentiation.

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