investorscraft@gmail.com

Intrinsic ValueGT Group Holdings Limited (0263.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 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GT Group Holdings Limited operates as a diversified financial services provider in Hong Kong, structured across three distinct segments. Its core revenue model is bifurcated between interest income from its Provision of Finance segment, which offers secured and unsecured lending products including mortgage and stock-backed loans, and commission-based income from its Brokerage and Securities Investment operations. The company also maintains a smaller Trading of Goods division, though financial services constitute its primary business focus. Operating in the highly competitive Hong Kong capital markets sector, the company occupies a niche position, catering to clients requiring specialized financing solutions and brokerage services. Its market position is that of a smaller, non-bank financial institution, competing with larger, established banks and securities firms by potentially offering more flexible or targeted services. The company's multifaceted approach aims to capture value across different facets of the financial ecosystem, from traditional lending to capital market activities.

Revenue Profitability And Efficiency

The company generated HKD 55.9 million in revenue for FY2019. However, profitability was severely challenged, with a significant net loss of HKD 541.4 million reported. This substantial loss, relative to its revenue base, indicates major inefficiencies or impairments within its operations, severely impacting its overall financial performance and operational effectiveness during this period.

Earnings Power And Capital Efficiency

Earnings power was deeply negative, evidenced by a diluted EPS of -HKD 3.86. Operating cash flow was positive at HKD 32.5 million, suggesting some core operations generated cash despite the overall loss. Capital expenditures were minimal at HKD -0.1 million, indicating a very low level of investment in fixed assets during the fiscal year.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 21.1 million, which is overshadowed by a substantial total debt burden of HKD 1.20 billion. This high debt-to-cash ratio presents a significant liquidity risk and indicates a highly leveraged financial structure, raising serious concerns about the company's immediate financial health and solvency.

Growth Trends And Dividend Policy

The reported net loss points towards negative growth and financial distress for the period. Reflecting this challenging position, the company's dividend policy was conservative, with a dividend per share of HKD 0.00, prioritizing capital preservation over shareholder distributions amid these difficult financial conditions.

Valuation And Market Expectations

The provided market capitalization is listed as zero, which is atypical and may indicate a data reporting issue or an extremely distressed valuation. A beta of 0.85 suggests the stock's volatility is moderately aligned with the broader market, though the profound net loss likely heavily influenced investor expectations and sentiment negatively.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified financial service offerings within the Hong Kong market. However, the severe net loss and high leverage present formidable challenges to its outlook. Navigating this financial distress and potentially restructuring its debt will be critical for its future stability and any potential recovery.

Sources

Company Annual Report (2019)

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