investorscraft@gmail.com

Intrinsic ValueJimu Group Limited (8187.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

Jimu Group Limited operates as a diversified holding company with two distinct business segments: traditional footwear and apparel distribution, and financial services facilitation. The company designs, sources, and markets formal and casual footwear for men, women, and children through wholesale and retail channels in Hong Kong and mainland China. Concurrently, it has expanded into loan facilitation services, providing credit assessment and repayment management solutions that connect qualified borrowers with financial institutions through online intermediary platforms. This dual operational model positions Jimu Group at the intersection of consumer cyclical goods and fintech services, creating a unique but potentially challenging strategic focus. The company's market position reflects a small-cap player navigating competitive consumer markets while attempting to leverage financial technology opportunities in China's evolving credit landscape. This hybrid approach differentiates Jimu from pure-play footwear companies but also exposes it to execution risks across disparate industry sectors with different growth dynamics and regulatory environments.

Revenue Profitability And Efficiency

The company generated HKD 11.3 million in revenue for the period while reporting a substantial net loss of HKD 10.5 million, indicating severe profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 2.0 million, suggesting some operational cash generation capability. The significant disparity between revenue and net income points to structural cost issues or potentially one-time charges affecting profitability.

Earnings Power And Capital Efficiency

Jimu Group demonstrated weak earnings power with a diluted EPS of -HKD 0.091, reflecting the company's current inability to generate shareholder returns. Capital expenditures of HKD -0.97 million suggest potential divestment or reduction in fixed asset investments, possibly indicating strategic repositioning. The negative earnings and modest capital spending pattern raise questions about the sustainability of both business segments.

Balance Sheet And Financial Health

The company maintains a relatively strong liquidity position with HKD 5.0 million in cash and equivalents against HKD 1.7 million in total debt, providing some financial flexibility. This conservative debt level and substantial cash reserves offer a buffer against ongoing operational losses. The balance sheet structure appears capable of supporting near-term operations despite profitability challenges.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with significant losses overshadowing revenue generation. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. This approach reflects management's focus on stabilizing operations rather than returning capital to shareholders in the current challenging environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 37.9 million, the market values the company at roughly 3.4 times revenue despite negative earnings. The beta of 1.401 indicates higher volatility than the market, reflecting investor uncertainty about the company's dual business model and turnaround prospects. Current valuation metrics suggest cautious market sentiment regarding recovery potential.

Strategic Advantages And Outlook

Jimu Group's primary advantage lies in its diversified revenue streams across consumer goods and financial services, though both segments face execution challenges. The company's cash position provides operational runway, but sustainable profitability remains uncertain. Success depends on effectively managing both traditional retail operations and newer fintech services in competitive Chinese markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsCorporate website information

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