investorscraft@gmail.com

Intrinsic ValueGoldstone Investment Group Limited (0901.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Goldstone Investment Group Limited operates as an investment management firm based in Hong Kong, focusing on asset management within the competitive financial services sector. The company, formerly known as Radford Capital Investment Limited, generates revenue primarily through investment management services, though its specific investment strategies and client base remain undisclosed. Operating in Hong Kong's sophisticated financial market, the firm faces intense competition from both local and international asset managers. The company's market position appears challenged given its recent financial performance, with negative revenue and significant losses indicating difficulties in establishing a sustainable competitive advantage or attracting sufficient assets under management in a highly saturated industry dominated by larger, more established players.

Revenue Profitability And Efficiency

The company reported negative revenue of HKD 10.7 million for FY 2022, indicating severe operational challenges. Net losses reached HKD 34.9 million, reflecting poor cost management and investment performance. Operating cash flow was negative HKD 9.0 million, demonstrating fundamental inefficiencies in core business operations and raising concerns about the sustainability of current business practices.

Earnings Power And Capital Efficiency

Diluted EPS stood at negative HKD 0.0161, indicating complete erosion of shareholder value. The absence of capital expenditures suggests minimal investment in growth assets or operational improvements. The negative operating cash flow further underscores the company's inability to generate returns on its capital base, pointing to fundamental issues in investment strategy execution.

Balance Sheet And Financial Health

The balance sheet shows significant financial stress with total debt of HKD 187.1 million vastly exceeding cash reserves of HKD 3.1 million. This substantial debt burden, combined with negative cash flows, creates severe liquidity concerns. The high leverage ratio indicates elevated financial risk and potential solvency issues that could threaten ongoing operations without external support or restructuring.

Growth Trends And Dividend Policy

Current financial metrics reveal a contraction rather than growth, with negative revenue and profitability trends. The company maintains a zero dividend policy, consistent with its loss-making position and cash flow challenges. There is no evidence of positive momentum or recovery strategies that would suggest near-term improvement in financial performance or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 51.9 million, the market appears to be pricing the company at a significant discount to its reported financial position. The negative beta of -0.155 suggests counter-cyclical movement relative to the broader market, possibly reflecting unique risk factors or limited trading liquidity. Current valuation implies minimal growth expectations or recovery prospects.

Strategic Advantages And Outlook

The company demonstrates no apparent competitive advantages given its financial distress and operational challenges. The outlook remains highly uncertain with fundamental issues in revenue generation, cost management, and debt servicing. Without significant strategic restructuring or capital infusion, the company faces continued operational difficulties and potential existential challenges in the competitive asset management landscape.

Sources

Company financial reportsHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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