investorscraft@gmail.com

Intrinsic ValueCourage Investment Group Limited (1145.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

Courage Investment Group Limited operates as a diversified investment holding company with a core focus on marine transportation services in the strategic ports of Hong Kong and Singapore. Its revenue model is multifaceted, generating income through vessel operations, merchandise trading of electronic components, property investment, and portfolio management of equity securities and corporate bonds. The company operates within the industrials sector, specifically marine shipping, but distinguishes itself through its hybrid approach that blends physical asset operations with financial investments. This diversification provides some insulation from the cyclical volatility inherent in the shipping industry, though it also positions the firm as a smaller, niche player without a dominant market share in any single segment. Its market position is that of a small-cap, regional operator leveraging its Hong Kong base to serve intra-Asia trade routes while seeking returns from its ancillary investment activities.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 9.2 million for the period. Despite the low top-line figure, it demonstrated strong conversion to net income of HKD 1.7 million, indicating effective cost management relative to its scale. Operating cash flow of HKD 4.2 million significantly exceeded net income, suggesting healthy cash generation from its core operations and potentially supportive working capital dynamics.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0016, reflecting the company's small earnings base distributed across a large share count. The absence of capital expenditures indicates a period of minimal investment in new physical assets, which may point towards a strategy focused on maximizing returns from existing operations or a cautious approach to expansion in the current market environment.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with a negligible debt level of HKD 9,000 against cash and equivalents of HKD 4.3 million. This results in a net cash position, providing significant financial flexibility and a very low risk profile. The company's financial health is robust, with ample liquidity to navigate market cycles or pursue opportunities.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with a strategy likely focused on capital retention. Given its small market capitalization and diversified but niche operations, its growth trajectory is dependent on the performance of its marine transport and investment portfolios, with no clear trend provided from a single period's data.

Valuation And Market Expectations

With a market capitalization of approximately HKD 161 million, the market assigns a modest valuation to this small-cap entity. A beta of 0.73 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable balance sheet and diversified, albeit small, operations.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its ultra-conservative balance sheet and net cash position, providing a buffer against industry downturns. Its outlook is tied to the regional shipping market and its ability to generate returns from its investment activities, though its small scale remains a limiting factor for significant growth without strategic capital deployment.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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