investorscraft@gmail.com

Intrinsic ValueWorld Super Holdings Limited (8612.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

World Super Holdings Limited operates as a specialized industrial equipment rental and trading company, primarily serving the construction sector across Hong Kong, Macau, China, and Uzbekistan. Its core revenue model is derived from leasing high-value machinery like crawler cranes, oscillators, and bored piling machines for foundation works, supplemented by sales of both new and used equipment and related spare parts. The company has expanded its service ecosystem to include machinery transportation, direct construction contracting, and even diversified into unrelated areas like operating an e-commerce platform for household goods and providing money lending services. This diversification, however, creates a complex operational profile that may dilute its core industrial focus. Its market position is inherently tied to regional construction and infrastructure development cycles, making it a niche player subject to the volatility of these capital-intensive projects.

Revenue Profitability And Efficiency

The company generated HKD 16.2 million in revenue for the period. However, it reported a significant net loss of HKD 28.7 million, indicating severe profitability challenges. Operating cash flow was negative HKD 7.3 million, and capital expenditures were HKD 4.4 million, reflecting a cash-consuming operation that failed to translate top-line performance into bottom-line results or positive cash generation.

Earnings Power And Capital Efficiency

The diluted earnings per share was -HKD 0.33, demonstrating a complete lack of earnings power in the current period. The negative operating cash flow and substantial net loss highlight profound inefficiency in converting capital and assets into profitable operations, raising serious concerns about the company's fundamental business model and cost structure.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 5.8 million against a total debt of HKD 2.4 million, suggesting a currently manageable debt level. However, the significant cash burn from operations and investing activities poses a clear threat to liquidity and overall financial health, potentially necessitating external financing to sustain operations.

Growth Trends And Dividend Policy

Current financial results indicate a period of contraction rather than growth, with a major net loss. The company did not pay a dividend, a prudent decision given its negative earnings and cash flow position. The focus is likely on stabilizing operations rather than shareholder returns or aggressive expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 9.3 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deeply negative investor sentiment. This low valuation aligns with the substantial losses and challenges evident in its financial performance, indicating low expectations for a near-term recovery.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized equipment fleet and established presence in specific regional construction markets. However, the outlook is clouded by its recent severe losses and cash burn. A successful turnaround would require a sharp refocus on its core rental business, improved cost management, and a recovery in its key end-markets to restore profitability and financial stability.

Sources

Company DescriptionProvided Financial Data

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