investorscraft@gmail.com

Intrinsic ValueShanyu Group Holdings Company Limited (8245.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shanyu Group Holdings operates as a specialized manufacturer and distributor of communication equipment, focusing primarily on two-way radios and baby monitors. The company's core revenue model combines product design, trading, and manufacturing operations, serving both consumer and professional communication markets. Operating from its Hong Kong headquarters, Shanyu maintains a niche position within the broader technology hardware sector, targeting specific customer segments requiring reliable wireless communication solutions. The company's market positioning reflects its specialized expertise in manufacturing communication devices rather than competing in mass-market consumer electronics. This focused approach allows Shanyu to maintain relationships with specific clientele while operating in a competitive global marketplace dominated by larger electronics manufacturers. The company's business segments demonstrate a concentrated effort in communication technology hardware, though it faces significant challenges from larger competitors with greater scale and technological resources.

Revenue Profitability And Efficiency

The company reported HKD 31.6 million in revenue but experienced significant challenges with a net loss of HKD 15.2 million, indicating substantial profitability pressures. Operating cash flow was negative at HKD 5.0 million, reflecting operational inefficiencies and potential working capital management issues. The absence of capital expenditures suggests limited investment in growth or operational improvements during the period.

Earnings Power And Capital Efficiency

Shanyu's diluted EPS of -HKD 0.075 demonstrates weak earnings power, with negative returns on both equity and invested capital. The company's capital efficiency appears constrained by operational challenges and market pressures. Negative operating cash flow further indicates difficulties in converting revenue into sustainable cash generation, raising concerns about long-term capital allocation effectiveness.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.1 million in cash against HKD 6.8 million in total debt, creating a constrained liquidity position. The modest cash reserves relative to debt obligations suggest financial stress, though the overall debt level remains manageable given the company's scale. The capital structure requires careful monitoring given current operational challenges.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative profitability metrics across key indicators. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. Historical trends would be required to assess whether current challenges represent a cyclical downturn or structural decline.

Valuation And Market Expectations

With a market capitalization of approximately HKD 30.9 million, the market appears to be pricing significant challenges ahead. The negative beta of -2.57 suggests unusual price behavior relative to the broader market, potentially indicating specialized investor base or liquidity concerns. Valuation metrics based on earnings are not meaningful given current losses.

Strategic Advantages And Outlook

The company's specialized focus on communication devices provides niche market positioning, though scale disadvantages remain challenging. Outlook appears constrained by current financial performance and competitive market dynamics. Strategic repositioning or operational improvements would be necessary to address current profitability challenges and restore sustainable operations.

Sources

Company financial reportsHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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