investorscraft@gmail.com

Intrinsic ValueAdamas Finance Asia Limited (ADAM.L)

Previous Close£7.75
Intrinsic Value
Upside potential
Previous Close
£7.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Adamas Finance Asia Limited is an investment company focused on providing capital to small and medium-sized enterprises (SMEs) across Asia, primarily in high-growth sectors such as technology, consumer goods, and financial services. The firm operates as a closed-end investment vehicle, deploying capital through direct equity investments, convertible instruments, and structured debt to capture value in emerging markets. Its strategy emphasizes active portfolio management, leveraging local market expertise to identify undervalued opportunities and drive long-term capital appreciation. The company differentiates itself by targeting niche segments with limited access to traditional financing, positioning itself as a flexible capital provider in Asia's fragmented SME landscape. While its market presence is relatively specialized, Adamas benefits from regional economic tailwinds, including rising middle-class consumption and digital transformation trends. However, its exposure to emerging-market volatility and illiquid private investments introduces unique risks compared to broader peers.

Revenue Profitability And Efficiency

In FY 2020, Adamas reported revenue of £3.43 million, with net income of £1.64 million, reflecting a net margin of approximately 48%. The diluted EPS stood at 1.81 pence, indicating modest earnings generation relative to its share count. Operating cash flow was negative at £3.91 million, suggesting potential liquidity pressures or reinvestment needs, though capital expenditures were negligible. The absence of dividends aligns with its growth-focused strategy.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its limited revenue base and reliance on discrete investment gains. With no reported capital expenditures, operational efficiency metrics are difficult to assess, though the negative operating cash flow raises questions about sustainable cash generation. The focus on illiquid private investments may limit short-term earnings visibility but could offer upside if portfolio companies mature successfully.

Balance Sheet And Financial Health

Adamas held £3.67 million in cash and equivalents against £3.50 million in total debt, indicating a narrowly positive net cash position. The balance sheet suggests moderate leverage, though the illiquidity of its investments could complicate asset coverage. The absence of significant capital expenditures implies a lean operational structure, but the negative operating cash flow warrants monitoring for liquidity risks.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing capital retention for reinvestment in its Asian SME portfolio. Growth prospects hinge on the performance of underlying investments, which are subject to regional economic conditions and execution risks. The lack of a recurring revenue stream makes trend analysis challenging, though its niche focus could yield outsized returns if select bets succeed.

Valuation And Market Expectations

With a market capitalization near zero, the market appears to assign minimal value to Adamas, possibly reflecting skepticism about its investment strategy or liquidity constraints. The absence of a clear comparable peer group complicates valuation, though the low EPS suggests limited near-term earnings traction. Investors likely await tangible portfolio monetization to reassess the equity story.

Strategic Advantages And Outlook

Adamas’s regional expertise and focus on underserved SME financing provide a differentiated angle, but execution risks and market illiquidity temper optimism. Success depends on its ability to exit investments profitably and navigate Asia’s regulatory and economic volatility. A sustained recovery in regional SME activity could improve prospects, though the current financials suggest cautious scrutiny is warranted.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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