investorscraft@gmail.com

Intrinsic ValueBasic House New Life Group Limited (8360.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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

Basic House New Life Group Limited operates as a specialized interior design and fit-out solutions provider in Hong Kong's competitive construction services sector. The company generates revenue through two primary segments: comprehensive interior services for commercial and residential clients, and securities investments. Their core business delivers end-to-end solutions including pre-lease consulting, design planning, project management, contracting, and maintenance services tailored for business owners and residential property stakeholders. Operating in a mature market, the company positions itself as a full-service provider rather than competing on scale against larger construction firms. The secondary securities investment segment represents a diversification strategy, though it remains subordinate to their primary interior services operations. This dual-segment approach reflects management's strategy to balance traditional service revenue with potential investment returns in Hong Kong's financial markets.

Revenue Profitability And Efficiency

The company reported HKD 65.7 million in revenue for FY2024 but experienced a net loss of HKD 11.3 million, indicating significant profitability challenges. Operating cash flow was negative HKD 15.4 million, reflecting operational strain despite minimal capital expenditures of HKD 0.3 million. These metrics suggest inefficient cost management relative to revenue generation in their core interior services business.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.031 demonstrates weak earnings power, with both operating and investment activities contributing to negative results. The negative operating cash flow combined with minimal capex indicates poor capital allocation efficiency. The securities investment segment appears to be underperforming rather than providing meaningful earnings diversification.

Balance Sheet And Financial Health

The balance sheet shows moderate liquidity with HKD 53.6 million in cash against HKD 81.2 million in total debt, creating a leveraged position. The debt-to-cash ratio of approximately 1.5:1 suggests financial stress, particularly given the negative cash flow generation. This structure may constrain operational flexibility without external financing.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend payments reflecting capital preservation priorities. The company's recent name change and diversification into securities investments suggest strategic repositioning, though current financial results don't yet demonstrate successful execution of growth initiatives.

Valuation And Market Expectations

With a market capitalization of HKD 133.3 million and negative earnings, traditional valuation metrics are challenging to apply. The negative beta of -0.524 suggests counter-cyclical trading behavior relative to the broader market, possibly reflecting investor perception as a special situation or turnaround story rather than a growth investment.

Strategic Advantages And Outlook

The company's main advantage lies in its established presence in Hong Kong's interior design niche, though operational execution appears weak. The outlook remains challenging given current profitability issues and leveraged balance sheet. Success depends on improving core operations efficiency while managing the risks associated with both construction services and securities investments.

Sources

Company annual reportHong Kong Stock Exchange filings

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