investorscraft@gmail.com

Intrinsic ValueGolik Holdings Limited (1118.HK)

Previous CloseHK$1.29
Intrinsic Value
Upside potential
Previous Close
HK$1.29

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

Golik Holdings Limited operates as a vertically integrated manufacturer and distributor of specialized metal products and construction materials, serving Hong Kong and Mainland China's infrastructure and building sectors. The company's diversified portfolio includes steel coil products, elevator and crane ropes, steel wire products, and ready-mixed concrete, positioning it as a comprehensive supplier to the construction industry. Its business model combines manufacturing expertise with distribution capabilities, allowing it to capture value across multiple segments of the construction supply chain. The company maintains strategic operations through decoiling centers, concrete batching plants, and warehousing facilities, enabling efficient service delivery to construction projects. Golik's market position is strengthened by its long-established presence since 1977 and its ability to provide both standardized and customized solutions, catering to the specific requirements of infrastructure development and commercial construction projects throughout the region.

Revenue Profitability And Efficiency

The company generated HKD 3.45 billion in revenue with net income of HKD 158.1 million, demonstrating operational scale in its niche market. With a net profit margin of approximately 4.6%, Golik maintains modest profitability amid competitive construction materials markets. Strong operating cash flow of HKD 1.74 billion indicates effective working capital management and cash conversion efficiency across its manufacturing and distribution operations.

Earnings Power And Capital Efficiency

Golik achieved diluted EPS of HKD 0.28, reflecting its earnings capacity relative to its equity base. The absence of reported capital expenditures suggests a mature operational footprint with limited expansion requirements. The company's cash generation significantly exceeds reported earnings, indicating strong underlying operational performance and conservative accounting treatment of non-cash items.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 599.5 million in cash against total debt of HKD 706.2 million, resulting in a net debt position of approximately HKD 106.7 million. This conservative leverage profile provides financial flexibility in the cyclical construction materials industry. The balance sheet structure supports ongoing operations while allowing capacity for strategic investments when opportunities arise.

Growth Trends And Dividend Policy

Golik demonstrates commitment to shareholder returns through a dividend of HKD 0.065 per share, representing a payout ratio of approximately 23% based on reported EPS. The company's growth trajectory is tied to construction activity in Hong Kong and Mainland China, with performance influenced by infrastructure investment cycles and real estate development trends in these markets.

Valuation And Market Expectations

With a market capitalization of HKD 597.4 million, the company trades at a P/E ratio of approximately 3.8x based on current earnings. The low beta of 0.335 suggests the market perceives Golik as relatively defensive within the materials sector, potentially reflecting its established market position and consistent cash generation capabilities in a cyclical industry.

Strategic Advantages And Outlook

Golik benefits from vertical integration across manufacturing and distribution, providing cost advantages and supply chain reliability. Its diversified product portfolio serving multiple construction segments mitigates exposure to any single market downturn. The company's outlook remains tied to regional construction activity, with potential growth driven by infrastructure development initiatives across Greater China, though subject to economic cycles and regulatory changes affecting construction markets.

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