investorscraft@gmail.com

Intrinsic ValueOriental Payment Group Holdings Limited (8613.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Oriental Payment Group Holdings Limited operates as a specialized merchant acquirer in Thailand's financial technology sector, focusing exclusively on servicing merchants that cater to Chinese tourists. Its core revenue model is built on providing payment processing services, enabling these merchants to accept a wide array of cross-border electronic payment methods. This includes processing transactions from credit and debit cards, QR code systems, and NFC-based contactless payments, generating fees from each transaction. The company occupies a distinct niche within the broader payment processing industry, leveraging Thailand's status as a major tourist destination to build its client base. Its market position is inherently tied to the volume and spending patterns of Chinese tourists, making it a cyclical business sensitive to travel trends and economic conditions between the two countries. Beyond its primary payment services, the firm has diversified its offerings to include marketing and administrative support services, as well as ESG reporting and consultancy, though these remain secondary to its core transaction-processing operations.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 35.1 million. However, it experienced significant operational challenges, reflected in a net loss of HKD 34.2 million. This negative profitability, combined with negative operating cash flow of HKD 3.7 million, indicates substantial inefficiency in converting revenue into earnings and cash generation under the current cost structure.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.018. Capital expenditures of HKD 4.0 million, coupled with negative operating cash flow, suggest the business is consuming rather than generating capital, indicating very poor capital efficiency and a lack of sustainable earnings at this stage.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 3.96 million against total debt of HKD 26.72 million, indicating a leveraged position with limited liquidity. The negative cash flow from operations further strains its financial health, raising concerns about its ability to service obligations without additional funding.

Growth Trends And Dividend Policy

Current financials do not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging financial position, the company has a dividend per share of HKD 0, consistent with a policy of retaining all capital to fund operations rather than distributing earnings to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 138.8 million and a beta of 0.364, the market appears to assign a modest valuation that implies lower volatility than the broader market. This valuation likely incorporates expectations for a future recovery in tourism and a subsequent improvement in the company's transaction-based revenue model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on cross-border payment processing for Chinese tourists in Thailand, a sizable niche market. Its outlook is heavily dependent on the recovery of international travel and tourism flows, particularly from China, which will be critical for restoring transaction volumes and achieving profitability.

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