investorscraft@gmail.com

Intrinsic ValueOcean One Holding Ltd. (8476.HK)

Previous CloseHK$4.67
Intrinsic Value
Upside potential
Previous Close
HK$4.67

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

Ocean One Holding Ltd. operates as a specialized importer and wholesaler of frozen seafood products, serving the Hong Kong, Macau, Mainland China, Taiwan, and Japan markets. Its core revenue model is built on sourcing and distributing a diverse portfolio of frozen seafood, including prawns, scallops, fish, crabs, and processed items, to a network of resellers and catering service providers. The company occupies a niche position within the packaged foods sector of the consumer defensive industry, leveraging its established supply chains and regional expertise. Its market positioning is that of a focused B2B intermediary, connecting international seafood sources with local distribution channels. This specialization allows it to cater to the consistent demand from the food service industry, though it operates in a competitive and fragmented market. A smaller property holding segment provides ancillary income, diversifying its asset base without being a primary revenue driver.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 395.9 million, demonstrating its operational scale within its niche market. Net income was HKD 41.7 million, translating to a healthy net profit margin of approximately 10.5%, indicating effective cost management and pricing power. The business generated HKD 43.2 million in operating cash flow, which comfortably covered minimal capital expenditures of HKD 0.5 million, reflecting a capital-light wholesale model.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted EPS of HKD 0.15. Its capital efficiency is high, as evidenced by operating cash flow significantly exceeding net income, suggesting strong cash conversion. The minimal capital expenditure requirement indicates the business does not need heavy reinvestment to maintain its operations, allowing cash generation to support dividends or growth initiatives.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 23.9 million against a modest total debt of HKD 2.2 million. This results in a robust net cash position, signifying very low financial leverage and exceptional financial health. The company has ample capacity to withstand market volatility or fund selective expansion without relying on external financing.

Growth Trends And Dividend Policy

Specific growth trends are not provided, but the company has established a shareholder returns policy, paying a dividend of HKD 0.042 per share. The payout appears sustainable given the strong cash flow generation and minimal debt, aligning with the conservative financial strategy of a stable, niche operator in the consumer defensive sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.35 billion, the stock trades at a price-to-earnings ratio of around 32.4x based on the reported EPS. This valuation suggests market expectations for future growth or stability that exceeds the typical profile of a low-growth wholesaler, potentially reflecting its high profitability and strong balance sheet.

Strategic Advantages And Outlook

The company's strategic advantages include its established supply chain, specialized product knowledge, and a financially conservative approach. The outlook is likely tied to stable demand in its core catering and reseller markets, though it remains subject to commodity price fluctuations and competitive pressures within the regional frozen seafood distribution industry.

Sources

Company DescriptionProvided Financial Data

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