investorscraft@gmail.com

Intrinsic ValueChina Oral Industry Group Holdings Limited (8406.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

China Oral Industry Group Holdings Limited operates as a specialized manufacturer and marketer of inflatable leisure products, primarily serving the global consumer cyclical sector. The company's core revenue model is based on the design, production, and sale of branded inflatable playgrounds, air blowers, and related accessories under its Happyhop, Happyhop Pro, and Action Air labels. Its operations extend beyond direct sales to include value-added subcontracting services such as sewing, printing, and packaging, which provide supplementary income streams and enhance vertical integration. Geographically, the firm has a diverse export footprint spanning Europe, Australia, North America, and emerging markets, reducing its reliance on any single region. Positioned in the competitive leisure equipment industry, the company focuses on cost-effective manufacturing from its Zhongshan base, targeting both consumer and commercial clients seeking affordable recreational solutions. Its market position is that of a niche B2B and B2C supplier, leveraging China's manufacturing ecosystem to serve international distributors and end-users.

Revenue Profitability And Efficiency

The company reported revenue of HKD 230.96 million for the period but experienced a net loss of HKD 16.44 million, indicating significant profitability challenges. Operating cash flow was negative at HKD 5.72 million, reflecting potential inefficiencies in working capital management or operational headwinds impacting cash generation from core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -HKD 0.0146, underscoring weak earnings power during the fiscal year. The negative operating cash flow, coupled with minimal capital expenditures of HKD 56,000, suggests constrained investment in productive assets and limited near-term capacity for improving returns on capital.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 57.05 million, significantly outweighing total debt of HKD 4.68 million. This low leverage provides financial flexibility, though the negative cash flow from operations merits monitoring for sustainability.

Growth Trends And Dividend Policy

Recent performance indicates contraction, with a net loss contrasting prior periods. The company did not distribute dividends, aligning with its loss-making position and likely prioritizing capital preservation over shareholder returns in the current cycle.

Valuation And Market Expectations

With a market capitalization of approximately HKD 143.64 million, the company trades at a negative earnings multiple due to its losses. The significantly negative beta of -1.708 suggests high idiosyncratic risk and potential divergence from broader market movements, reflecting investor skepticism about its recovery prospects.

Strategic Advantages And Outlook

The company's strategic advantages include its established manufacturing capabilities and diversified geographic sales base. However, the outlook is challenged by operational losses and cash flow constraints, requiring effective cost management and demand recovery to restore profitability and stabilize its market position.

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