investorscraft@gmail.com

Intrinsic ValueNew Amante Group Limited (8412.HK)

Previous CloseHK$0.41
Intrinsic Value
Upside potential
Previous Close
HK$0.41

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

New Amante Group Limited operates as a Hong Kong-based investment holding company with dual revenue streams from club and entertainment operations alongside securities investments. The company's core business segment focuses on providing upscale club and entertainment services, complemented by restaurant operations, targeting the discretionary spending segment of Hong Kong's consumer cyclical market. This positioning exposes the company to significant economic sensitivity, relying on consumer confidence and disposable income levels. The securities investment segment represents a strategic diversification effort, though it contributes additional market volatility to the overall business model. Operating in Hong Kong's competitive hospitality and entertainment landscape, the company faces intense competition from established players while navigating regulatory complexities specific to the entertainment industry. Their market position remains niche, serving a specialized clientele within the region's nightlife and dining sectors, which requires continuous innovation and premium service delivery to maintain relevance.

Revenue Profitability And Efficiency

The company generated HKD 89.2 million in revenue for FY2024 but reported a net loss of HKD 17.1 million, indicating significant profitability challenges. Despite positive operating cash flow of HKD 5.9 million, the negative net income suggests operational inefficiencies or high cost structures. The diluted EPS of -HKD 0.17 reflects the per-share impact of these financial results on investors.

Earnings Power And Capital Efficiency

New Amante demonstrates weak earnings power with substantial negative net income, though positive operating cash flow suggests some cash generation capability. Capital expenditures of HKD 2.1 million indicate modest reinvestment in the business, but the overall capital efficiency appears constrained by the loss-making position. The securities investment segment adds another layer of capital allocation complexity and potential volatility.

Balance Sheet And Financial Health

The balance sheet shows limited cash reserves of HKD 1.8 million against total debt of HKD 16.6 million, creating a leveraged position with potential liquidity concerns. The debt-to-equity structure appears strained given the company's loss-making status and modest market capitalization. Financial health is challenged by negative profitability and relatively high leverage for a company of this size.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and need to preserve capital. Growth trends appear constrained by the challenging financial performance and competitive market conditions. The dual business model presents both diversification benefits and complexity in driving consistent growth across different operating segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 34.2 million, the company trades at a negative earnings multiple due to its loss position. The beta of 1.153 indicates higher volatility than the market, reflecting the speculative nature of the stock given its financial performance and sector exposure. Market expectations appear tempered by the ongoing profitability challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in Hong Kong's entertainment sector and diversified revenue streams. However, the outlook remains challenging due to persistent losses, high leverage, and competitive market pressures. Success will depend on improving operational efficiency, managing debt levels, and potentially restructuring underperforming segments to achieve sustainable profitability.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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