investorscraft@gmail.com

Intrinsic ValueG-Vision International (Holdings) Limited (0657.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

G-Vision International (Holdings) Limited operates as a niche player in Hong Kong's competitive consumer cyclical sector, primarily through its core restaurant operations specializing in authentic Chiu Chow cuisine. The company's revenue model is bifurcated, deriving income from both its established dining establishments and a smaller, opportunistic property development segment. This dual focus provides some diversification but also exposes it to the distinct cyclicalities of both the hospitality and real estate markets in Hong Kong. Its market position is that of a small-cap, specialized operator rather than a mass-market chain, catering to a specific clientele seeking traditional Chinese culinary experiences. The company's subsidiary structure under Kong Fai International Limited suggests a closely held ownership model, which is common for smaller, family-oriented businesses in the region. Its operational scale is modest, with a focus on maintaining a presence in key areas like Tsim Sha Tsui, leveraging its long-standing history since 1984 to build a reputation for quality within its niche.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 50.23 million but experienced a net loss of HKD 5.44 million, indicating significant profitability challenges. Operational efficiency is further questioned by a negative operating cash flow of HKD 7.40 million, suggesting core business activities are not generating sufficient cash to sustain themselves without external funding or drawing down reserves.

Earnings Power And Capital Efficiency

The company's earnings power is currently weak, as evidenced by a diluted EPS of -HKD 0.0028. Capital expenditures were minimal at HKD -18,000, indicating a lack of significant investment in maintaining or growing its asset base, which could constrain future operational capacity and efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 21.02 million against a substantial total debt of HKD 46.28 million. This high debt load relative to its cash and market capitalization raises concerns about financial leverage and liquidity, potentially limiting financial flexibility and increasing vulnerability to economic downturns or rising interest rates.

Growth Trends And Dividend Policy

Current financials do not indicate a positive growth trajectory, with the company reporting a net loss. Reflecting this challenging position and likely a need to conserve cash, the company maintained a dividend per share of HKD 0, adhering to a policy of not distributing dividends during periods of financial difficulty.

Valuation And Market Expectations

With a market capitalization of approximately HKD 64.23 million, the market is valuing the company at a small premium to its revenue but is clearly pricing in its current unprofitability. The exceptionally high beta of 2.547 signals that the market perceives the stock as highly volatile and risky, with expectations heavily tied to a potential future turnaround or speculative events.

Strategic Advantages And Outlook

The company's primary strategic advantages are its long-established brand in Chiu Chow cuisine and its property holdings. The outlook remains challenging, requiring a successful turnaround of its restaurant operations or a strategic monetization of its property assets to improve its financial stability and return to profitability in a competitive market.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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