investorscraft@gmail.com

Intrinsic ValueWalnut Capital Limited (0905.HK)

Previous CloseHK$1.71
Intrinsic Value
Upside potential
Previous Close
HK$1.71

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

Walnut Capital Limited, operating as Global Mastermind Capital Limited, is a Hong Kong-based investment management firm specializing in asset management services. The company generates revenue primarily through management fees and performance-based incentives derived from managing client investment portfolios. Operating within the highly competitive and regulated financial services sector, it caters to investors seeking exposure to various asset classes. Its market position is that of a smaller, niche player in the vast Asia-Pacific asset management industry, requiring a focus on specific strategies or clientele to differentiate itself from larger, established firms. The company's success is inherently tied to its investment performance, ability to attract and retain assets under management, and the overall health of the financial markets.

Revenue Profitability And Efficiency

The firm reported modest revenue of HKD 539,000 for the period, yet demonstrated high profitability with net income of HKD 399,000, indicating a lean cost structure. However, operational efficiency is a concern, as evidenced by a significant negative operating cash flow of HKD -51.4 million, which starkly contrasts with the reported net income and suggests potential timing differences or non-cash accounting adjustments.

Earnings Power And Capital Efficiency

Earnings power appears limited, with diluted earnings per share of just HKD 0.0004. The substantial negative operating cash flow raises questions about the sustainability of current earnings and the firm's core ability to generate cash from its principal business activities, indicating potential inefficiency in converting accounting profits into usable cash.

Balance Sheet And Financial Health

The balance sheet shows a conservative debt level with total debt of HKD 10.0 million against cash and equivalents of HKD 6.0 million. This suggests a manageable leverage position, though the modest cash balance relative to the negative cash flow warrants monitoring for near-term liquidity needs.

Growth Trends And Dividend Policy

Available data does not provide a clear multi-period growth trend. The company maintains a conservative capital return policy, as evidenced by a dividend per share of zero, indicating a preference for retaining all earnings, likely to fund operations or future investment opportunities given the current cash flow situation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.90 billion, the market assigns a significant premium to the company's current earnings and book value. This lofty valuation implies strong investor expectations for future growth, asset accumulation, or perhaps speculative factors not immediately apparent from the provided financial statements.

Strategic Advantages And Outlook

The firm's strategic advantage may lie in its niche focus and agility as a smaller asset manager. The outlook is clouded by the disconnect between reported profitability and severe negative cash flow; future success is contingent on stabilizing cash generation, growing assets under management, and ultimately validating its current market valuation through tangible financial performance.

Sources

Company Filings (HKEX)

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