investorscraft@gmail.com

Intrinsic ValueCool Link (Holdings) Limited (8491.HK)

Previous CloseHK$0.39
Intrinsic Value
Upside potential
Previous Close
HK$0.39

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

Cool Link (Holdings) Limited operates as a specialized food and healthcare supplies distributor, primarily serving the Singaporean and Indonesian markets with a diverse portfolio of essential consumer goods. The company's core revenue model is built on wholesale distribution, supplying a range of products including canned foods, packaged beverages, dairy items, ice cream, and frozen baked goods to both ship supply clients and retail or food service customers. Operating within the competitive consumer defensive sector, the firm leverages its established logistics network and supplier relationships to maintain a niche position in maritime provisioning and local food service channels. Its market positioning is that of a regional intermediary, connecting international food brands with end-users in specific Southeast Asian markets, though it faces intense competition from larger, more diversified distributors. The company's subsidiary structure under Packman Global Holdings provides operational support but does not significantly alter its competitive standing in a fragmented industry characterized by thin margins.

Revenue Profitability And Efficiency

The company generated HKD 29.5 million in revenue for the period but reported a net loss of HKD 4.2 million, indicating significant profitability challenges. Operating cash flow was negative HKD 5.3 million, reflecting inefficiencies in converting sales into cash, while minimal capital expenditures suggest a constrained investment strategy.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0127 demonstrates weak earnings power, with the business consuming rather than generating capital. The negative operating cash flow relative to revenue highlights poor capital efficiency in core operations, undermining its ability to fund growth or returns.

Balance Sheet And Financial Health

The balance sheet shows HKD 6.8 million in cash against HKD 7.4 million in total debt, indicating a tight liquidity position with limited financial flexibility. The near-parity between cash and debt obligations suggests elevated solvency risk without substantial equity cushion or external support.

Growth Trends And Dividend Policy

With no dividend payments and a contraction in both revenue and profitability, the company exhibits negative growth trends. The absence of a shareholder return policy aligns with its current loss-making status and focus on operational stabilization rather than expansion.

Valuation And Market Expectations

The market capitalization of HKD 191 million, against negative earnings, implies investors are valuing the business on asset or potential turnaround prospects rather than current performance. The negative beta of -1.149 suggests atypical price movements, possibly reflecting low liquidity or speculative trading dynamics.

Strategic Advantages And Outlook

The company's strategic advantages are limited to its established maritime supply relationships and regional distribution footprint. The outlook remains challenging given operational losses, tight liquidity, and competitive industry pressures, requiring significant restructuring to achieve sustainable profitability.

Sources

Company description and financial data providedHong 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