investorscraft@gmail.com

Intrinsic ValueGoldstone Capital Group Limited (1160.HK)

Previous CloseHK$0.41
Intrinsic Value
Upside potential
Previous Close
HK$0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Goldstone Capital Group Limited operates as a specialized investment company focusing on opportunities within Hong Kong and mainland China. The firm employs a strategic investment approach targeting both listed and unlisted enterprises, leveraging its Hong Kong base to access unique market opportunities. Its core revenue model derives from capital appreciation and investment returns rather than traditional management fees, positioning it as a pure-play investment vehicle in the Asian financial markets. The company operates in a highly competitive asset management sector, competing with both large institutional funds and specialized boutique firms. Its market position reflects a niche focus on Chinese enterprises, requiring deep local market knowledge and specialized investment expertise to identify undervalued opportunities. The investment advisory services are provided by INV Advisory Limited, which manages the portfolio selection and investment decisions.

Revenue Profitability And Efficiency

The company reported minimal revenue of HKD 72,000 alongside a significant net loss of HKD 9.36 million for FY 2024, indicating substantial challenges in generating investment returns. Negative operating cash flow of HKD 3.55 million further underscores operational inefficiencies and poor investment performance during this period. The absence of capital expenditures suggests a pure financial investment strategy without physical asset investments.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0394 reflects weak earnings power and inefficient capital deployment. Negative cash flow from operations indicates the company is consuming rather than generating cash from its investment activities. The lack of positive investment returns suggests fundamental issues in the company's investment selection process and portfolio management capabilities.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 18.06 million against total debt of HKD 4.03 million, providing some liquidity buffer. However, the consistent operational losses and negative cash flows raise concerns about long-term financial sustainability. The balance sheet structure appears conservative with moderate leverage, but ongoing losses may erode the company's capital base over time.

Growth Trends And Dividend Policy

Current performance shows negative growth trends with substantial losses and no dividend distributions. The absence of dividend payments aligns with the company's need to preserve capital amid challenging investment conditions. The lack of positive revenue growth or investment returns suggests the company is in a defensive rather than growth-oriented phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 149 million and negative earnings, the valuation appears to reflect market skepticism about future recovery prospects. The negative beta of -0.575 suggests the stock moves counter to market trends, possibly indicating its status as a speculative or special situation investment rather than a core holding.

Strategic Advantages And Outlook

The company's primary advantage lies in its focused China-Hong Kong investment mandate and specialized advisory relationship. However, the consistent operational challenges and negative returns indicate significant execution risks. The outlook remains uncertain pending demonstration of improved investment selection and portfolio management capabilities to reverse the current negative performance trend.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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