investorscraft@gmail.com

Intrinsic ValueJade Road Investments Limited (JADE.L)

Previous Close£1.15
Intrinsic Value
Upside potential
Previous Close
£1.15

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

Jade Road Investments Limited operates as a private equity and venture capital firm, focusing on growth, development, and acquisition capital investments across Asia. The firm adopts a sector-agnostic approach, targeting small and medium-sized enterprises (SMEs) through equity, quasi-equity, and credit securities. Its investment strategy includes recapitalizations, debt restructurings, and corporate reorganizations, positioning it as a flexible capital provider in emerging and established markets. The company, formerly Adamas Finance Asia, rebranded in 2021 to reflect its broader investment mandate. Headquartered in Hong Kong, Jade Road leverages its regional expertise to identify high-potential opportunities, though its performance has been challenged by recent financial losses. The firm’s niche lies in its ability to navigate complex restructuring scenarios, offering tailored solutions to SMEs often overlooked by larger institutional investors. Despite its small market cap, Jade Road’s focus on Asia’s dynamic SME sector provides a distinct, albeit high-risk, value proposition in the asset management space.

Revenue Profitability And Efficiency

Jade Road reported a revenue loss of £16.5 million (GBp) for FY 2023, alongside a net income loss of £17.7 million (GBp), reflecting significant challenges in its investment portfolio. The diluted EPS of -0.0594 GBp underscores weak profitability, while operating cash flow was negative at £1.8 million (GBp), indicating strained liquidity. The absence of capital expenditures suggests limited reinvestment activity during the period.

Earnings Power And Capital Efficiency

The firm’s negative earnings and cash flow highlight inefficiencies in capital deployment, with no dividend distributions signaling retained losses. Its ability to generate returns from investments remains under pressure, as evidenced by the substantial net income deficit. The lack of positive EPS further diminishes its earnings power, raising questions about portfolio performance.

Balance Sheet And Financial Health

Jade Road’s balance sheet shows £77,000 (GBp) in cash and equivalents against £3.8 million (GBp) in total debt, indicating a leveraged position with limited liquidity. The absence of dividend payouts aligns with its financial constraints. While debt levels are moderate, the firm’s negative cash flow and equity erosion pose risks to its financial stability.

Growth Trends And Dividend Policy

The company’s growth trajectory is hampered by consecutive losses, with no dividends paid in FY 2023. Its focus on Asian SMEs offers long-term potential but requires improved execution to reverse declining trends. The lack of a dividend policy reflects its current prioritization of capital preservation over shareholder returns.

Valuation And Market Expectations

With a market cap of £426,149 (GBp) and a beta of 0.191, Jade Road is a micro-cap stock with low market correlation. Investors appear cautious, given its persistent losses and uncertain turnaround prospects. The valuation likely discounts its high-risk profile and unproven ability to monetize investments.

Strategic Advantages And Outlook

Jade Road’s regional expertise and flexible investment approach provide a niche advantage, but execution risks remain elevated. The outlook hinges on portfolio recovery and successful restructuring efforts. Without near-term profitability improvements, the firm may struggle to attract broader investor interest.

Sources

Company filings, London Stock Exchange 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