investorscraft@gmail.com

Intrinsic ValueZACD Group Ltd. (8313.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

ZACD Group Ltd. operates as a specialized real estate investment firm focused on niche property segments across the Asia Pacific region. The company's core revenue model centers on acquiring, developing, and managing targeted real estate assets, primarily investing in industrial properties, data centers, and premium residential developments. Its strategic focus includes discounted luxury homes in Singapore's high-end market and purpose-built student accommodation in Australia, catering to specific demographic and economic trends. The firm leverages its Singapore-based expertise to identify undervalued opportunities and create value through asset enhancement and strategic disposals. Operating in the competitive asset management sector, ZACD differentiates itself through sector specialization and regional market knowledge, positioning as a boutique investment manager rather than a broad-based property developer. This focused approach allows the company to target specific yield opportunities while managing a concentrated portfolio of property investments across developed markets in the region.

Revenue Profitability And Efficiency

The company reported HKD 5.0 million in revenue for the period but recorded a net loss of HKD 1.2 million, indicating challenges in translating investment activities into profitable operations. Negative operating cash flow of HKD 1.7 million suggests operational inefficiencies or timing differences in investment returns. The minimal capital expenditures reflect a primarily acquisition-focused rather than development-intensive strategy.

Earnings Power And Capital Efficiency

With negative diluted EPS of HKD 0.0006, the company's current earnings power remains constrained. The negative cash flow from operations combined with modest capital expenditures indicates limited current returns on invested capital. The model appears focused on long-term asset appreciation rather than immediate income generation from property investments.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 5.3 million in cash against modest total debt of HKD 0.9 million, providing financial flexibility for future investments. The low debt level relative to cash reserves indicates conservative financial management and capacity to pursue additional investment opportunities without significant leverage constraints.

Growth Trends And Dividend Policy

Current financial performance shows contraction with negative income growth trends. The company maintains a zero dividend policy, consistent with its focus on reinvesting available capital into property investment opportunities rather than distributing returns to shareholders through regular income payments.

Valuation And Market Expectations

Trading with a market capitalization of HKD 44 million, the market appears to be valuing the company based on its investment portfolio potential rather than current earnings. The negative beta of -0.144 suggests the stock exhibits counter-cyclical behavior relative to the broader market, possibly reflecting its real estate investment characteristics.

Strategic Advantages And Outlook

The company's specialized focus on niche property segments provides differentiation in the competitive real estate investment landscape. Its Singapore base offers strategic access to Asian property markets, while the concentrated investment approach allows for deep sector expertise. The outlook depends on successful execution of its targeted investment strategy and ability to generate returns from its specialized property portfolio.

Sources

Company filingsHong Kong Stock Exchange disclosures

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