investorscraft@gmail.com

Intrinsic ValueG-Resources Group Limited (1051.HK)

Previous CloseHK$11.99
Intrinsic Value
Upside potential
Previous Close
HK$11.99

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

G-Resources Group Limited operates as a diversified financial services holding company with a multifaceted revenue model spanning principal investments, financial advisory, and real property operations. The company generates income through securities brokerage, corporate finance advisory, margin financing, money lending, and asset management services, while also maintaining commercial property holdings. Operating across Singapore, China, the United States, Europe, and international markets, the firm leverages its Hong Kong base to serve global clients. Its market position reflects a niche player in the competitive Asian financial services landscape, focusing on cross-border investment opportunities and advisory services rather than scale-driven asset management. The company maintains a diversified service portfolio that provides multiple revenue streams while operating in a highly regulated and competitive sector where differentiation through specialized advisory capabilities is crucial for sustained relevance.

Revenue Profitability And Efficiency

The company reported HKD 53.38 million in revenue with net income of HKD 47.53 million, indicating strong profitability margins. The net income significantly exceeds revenue, suggesting substantial non-operating income from investments. Operating cash flow of HKD 22.89 million demonstrates reasonable cash generation efficiency relative to the company's operational scale and business model.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.11 and substantial net income relative to revenue, the company demonstrates strong earnings power primarily driven by investment activities. The minimal capital expenditures of HKD -3,000 indicate a capital-light operational model, focusing on financial services rather than asset-intensive investments, resulting in high capital efficiency.

Balance Sheet And Financial Health

The balance sheet appears robust with HKD 263.62 million in cash and equivalents and zero total debt, indicating exceptional financial health and liquidity. The debt-free position combined with substantial cash reserves provides significant financial flexibility and low risk profile, supporting the company's investment and operational strategies.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.12, which exceeds the EPS of HKD 0.11, indicating a payout from retained earnings or reserves. This aggressive dividend policy suggests a focus on returning capital to shareholders rather than aggressive growth or expansion initiatives.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 4.95 billion, the company's valuation appears significantly elevated relative to its operational metrics. The substantial premium to fundamental operating performance suggests market expectations for future investment returns or potential strategic developments beyond current financial services operations.

Strategic Advantages And Outlook

The company's strategic advantages include its debt-free balance sheet, strong cash position, and diversified financial services portfolio across multiple jurisdictions. The outlook depends on investment performance and ability to leverage its financial flexibility to identify value-accretive opportunities in the competitive financial services landscape.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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