investorscraft@gmail.com

Intrinsic ValueGuoan International Limited (0143.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guoan International Limited operates as a diversified investment holding company with a primary focus on telecommunications services and product trading in Hong Kong. Its core revenue streams originate from providing repair services for telecommunication products, complemented by trading activities in telecommunications and electronic goods. The company has expanded its portfolio to include non-core ventures such as money lending, property holding, and wine trading, indicating a strategic shift toward alternative investments. This diversification reflects a search for stability beyond its traditional telecom-centric operations, though it remains a minor player in a highly competitive sector. The company's market position is characterized by its niche service offerings and subsidiary status under Road Shine Developments Limited, which influences its strategic direction and resource allocation within the broader technology and investment landscape.

Revenue Profitability And Efficiency

The company generated HKD 207.8 million in revenue for FY2019 but reported a net loss of HKD 46.6 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 40.4 million, suggesting some operational efficiency despite the bottom-line loss. Capital expenditures were minimal at HKD -158,000, reflecting a low-intensity investment approach in fixed assets during the period.

Earnings Power And Capital Efficiency

Guoan International demonstrated weak earnings power with a diluted EPS of -HKD 0.006, highlighting an inability to generate shareholder returns from operations. The positive operating cash flow indicates some capacity to fund operations internally, but the net loss points to structural inefficiencies or high costs relative to revenue generation. The company's capital allocation appears focused on financial assets and diversified ventures rather than core business expansion.

Balance Sheet And Financial Health

The company maintained a strong liquidity position with HKD 169.6 million in cash and equivalents against total debt of HKD 454.8 million. This substantial debt load relative to its market capitalization and operating profile suggests elevated financial leverage. The balance sheet structure indicates a reliance on debt financing to support its diversified investment strategy and operational needs.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.033 per share, which may indicate a commitment to shareholder returns or specific dividend policy constraints. The negative earnings trend contrasts with the dividend distribution, suggesting potential funding from reserves or parent company support. Growth appears challenged given the reported loss and minimal capital investment in the core business.

Valuation And Market Expectations

With a market capitalization approaching zero and a beta of 0.516, the market appears to assign minimal value to the company's operations, reflecting skepticism about its business model and future prospects. The negative earnings and high debt levels likely contribute to this depressed valuation, indicating low investor confidence in the company's ability to generate sustainable returns.

Strategic Advantages And Outlook

The company's strategic position is defined by its diversified approach across telecommunications services, trading, and alternative investments. Its subsidiary status provides potential parental support, but the core business faces significant profitability challenges. The outlook remains uncertain given the negative earnings, high leverage, and need to demonstrate sustainable operational improvements across its varied business segments.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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