investorscraft@gmail.com

Intrinsic ValueSino Golf Holdings Limited (0361.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

Sino Golf Holdings Limited operates as a specialized manufacturer and designer of golf equipment, functioning primarily on an original equipment manufacturing (OEM) and original design manufacturing (ODM) basis for global golf brands. The company's core operations are segmented into Golf Equipment, Golf Bags, and Hospitality, with its manufacturing focus on producing assembled golf clubs, club heads, shafts, and related accessories. This positions it as a key B2B supplier within the global golf supply chain, serving markets in Japan, North America, Europe, and Asia. Beyond its manufacturing core, the company is diversifying into hospitality through the development of an integrated resort in the Northern Mariana Islands, representing a strategic pivot that leverages its industry connections. Its market position is that of a niche industrial player rather than a consumer-facing brand, competing on manufacturing capability, design expertise, and cost efficiency within the cyclical leisure products sector.

Revenue Profitability And Efficiency

The company generated HKD 262.8 million in revenue for the period but reported a net loss of HKD 2.4 million, indicating margin pressure and potential inefficiencies. Positive operating cash flow of HKD 8.8 million suggests core operations are cash-generative, though capital expenditures of HKD 4.2 million were incurred, likely related to its ongoing resort development project.

Earnings Power And Capital Efficiency

Diluted EPS was negative at -HKD 0.0005, reflecting a lack of earnings power in the current period. The modest operating cash flow relative to the net loss points to non-cash charges affecting profitability. Capital allocation is split between sustaining its manufacturing business and funding the capital-intensive hospitality expansion.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 116.0 million in cash and equivalents. However, this is offset by total debt of HKD 120.4 million, resulting in a net debt position. The company's financial health is adequate for its size but is leveraged, which could impact flexibility given its current loss-making state.

Growth Trends And Dividend Policy

Recent performance shows top-line revenue generation but a trend of unprofitability. The company has no current dividend policy, as evidenced by a dividend per share of HKD 0, which is consistent with its strategy to conserve capital for funding its expansion into the hospitality segment and navigating its current financial results.

Valuation And Market Expectations

With a market capitalization of approximately HKD 208.1 million, the market is valuing the company at a significant discount to its annual revenue, which is typical for a small-cap, loss-making firm. A beta of 1.422 indicates higher volatility than the market, reflecting investor perception of elevated risk tied to its cyclical industry and strategic pivot.

Strategic Advantages And Outlook

The company's key advantage is its entrenched OEM/ODM manufacturing expertise within the global golf supply chain. The strategic outlook is bifurcated, relying on the stability of its manufacturing business while betting on the long-term success of its hospitality diversification, which introduces significant execution risk and capital demands in a new sector.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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