investorscraft@gmail.com

Intrinsic ValueHong Kong Entertainment International Holdings Limited (8291.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

Hong Kong Entertainment International Holdings Limited operates as a specialized manufacturer in the packaging and containers industry, focusing on the production of tinplate packaging solutions. Its core revenue model is derived from the sale of tin cans and steel pails, which are primarily supplied to the paint and coatings sector for storage purposes. The company serves a niche market within the broader consumer cyclical sector, leveraging its manufacturing capabilities to meet specific industrial packaging needs. Its market position is defined by its specialization in durable metal containers, catering to clients who require robust and reliable packaging for chemical-based products. This focus on a specialized segment differentiates it from broader packaging providers, though it operates in a highly competitive and cost-sensitive environment. The company's headquarters in Hong Kong provides strategic access to manufacturing and logistics networks, supporting its operational base in the Asia-Pacific region.

Revenue Profitability And Efficiency

The company generated HKD 54.47 million in revenue for the period but reported a net loss of HKD 6.95 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 9.08 million, suggesting some operational efficiency in cash generation despite the bottom-line loss. Capital expenditures were modest at HKD 0.48 million, reflecting limited investment in growth or maintenance.

Earnings Power And Capital Efficiency

Diluted EPS was zero, underscoring the absence of earnings power during this period. The positive operating cash flow relative to the net loss may indicate non-cash charges impacting profitability, but capital efficiency remains constrained by the loss-making operations and the company's narrow market focus.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.10 million in cash against total debt of HKD 74.57 million, indicating a highly leveraged position with limited liquidity. This debt burden raises concerns about financial stability and the company's ability to meet its obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

No dividend was paid, consistent with the loss-making performance and strained financial health. Growth trends appear challenged given the net loss and high debt levels, with no clear indication of expansion or recovery in the near term based on the provided data.

Valuation And Market Expectations

With a market capitalization of HKD 16.00 million, the company is valued at a significant discount to its revenue, reflecting market skepticism about its profitability and debt-laden balance sheet. The negative beta of -0.823 suggests low correlation with broader market movements, often typical for distressed or micro-cap stocks.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche focus on tinplate packaging for industrial uses, but this is offset by severe financial distress and competitive pressures. The outlook remains uncertain due to high leverage and ongoing losses, requiring significant operational improvements or financial restructuring to ensure sustainability.

Sources

Company description and financial data provided in user query

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