investorscraft@gmail.com

Intrinsic ValueHidong Estate Plc (HID.L)

Previous Close£10.00
Intrinsic Value
Upside potential
Previous Close
£10.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hidong Estate Plc operates as a shell company with no significant business operations, following its exit from the production of natural rubber and oil palm fresh fruit bunches. Historically, the company was involved in agricultural commodities, but it has since transitioned into a dormant financial entity. Headquartered in Malaysia but listed on the London Stock Exchange, Hidong Estate now functions primarily as a holding structure without active revenue-generating activities. The company’s current status as a shell company places it in the financial services sector, where its market position is negligible due to the absence of operational assets or strategic initiatives. Without a clear business model or competitive differentiation, Hidong Estate remains a legacy entity with limited relevance in today’s market. Its minimal market capitalization and lack of operational footprint reflect its inactive standing, making it an outlier in the broader financial services landscape.

Revenue Profitability And Efficiency

Hidong Estate reported no revenue for the fiscal year ending March 2023, consistent with its status as a non-operating shell company. Despite this, the company recorded a net income of GBp 4,382, likely attributable to non-operational financial adjustments or legacy asset dispositions. Operating cash flow was deeply negative at GBp -419,132, underscoring the absence of sustainable business activities.

Earnings Power And Capital Efficiency

The company’s diluted earnings per share stood at GBp 0.0026, reflecting minimal earnings power. With no capital expenditures and negligible operational activity, capital efficiency metrics are irrelevant. Hidong Estate’s financial performance is driven entirely by non-core items, lacking the recurring earnings typical of active businesses.

Balance Sheet And Financial Health

Hidong Estate maintains a strong liquidity position, with cash and equivalents of GBp 6,568,608 and no debt. This conservative balance sheet structure aligns with its dormant status, providing financial flexibility but no leverage for growth. The absence of liabilities suggests minimal financial risk, though the lack of productive assets limits strategic optionality.

Growth Trends And Dividend Policy

The company exhibits no growth trajectory, given its non-operational status. Hidong Estate did not distribute dividends in the reported period, consistent with its inactive business model. Without revenue streams or reinvestment opportunities, shareholder returns remain theoretical rather than practical.

Valuation And Market Expectations

With a market capitalization of GBp 171,333, Hidong Estate’s valuation reflects its shell company status rather than intrinsic earnings potential. The absence of revenue or operational metrics makes traditional valuation approaches inapplicable. Market expectations are muted, given the company’s lack of strategic direction or reactivation plans.

Strategic Advantages And Outlook

Hidong Estate possesses no discernible competitive advantages, as it operates without active business lines. The outlook remains neutral, contingent on potential future restructuring or asset deployment. Until the company outlines a clear operational strategy, its investment case remains speculative and peripheral to mainstream market dynamics.

Sources

Company description and financial data sourced from publicly available disclosures and London Stock Exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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