investorscraft@gmail.com

Intrinsic ValueBay Area Gold Group Limited (1194.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bay Area Gold Group Limited operates as a gold mining and processing company based in China, with a diversified portfolio of five operational mines across key provinces including Henan, Yunnan, and Inner Mongolia. Its core revenue model is centered on the extraction and sale of gold, supplemented by trading in other metals and minerals. The company has expanded its operations to include financing services such as asset management and securities brokerage, creating a hybrid business structure that blends commodity production with financial services. This positions it within the competitive basic materials sector, where it must navigate commodity price volatility and operational efficiency challenges. Its market position is that of a small-cap, regional producer in the global gold industry, leveraging its geographic assets while facing intense competition from larger, more diversified mining conglomerates. The strategic focus on the Bay Area name suggests an ambition to align with broader economic initiatives, though its scale remains modest relative to industry leaders.

Revenue Profitability And Efficiency

The company generated HKD 302.9 million in revenue for FY2022 but reported a net loss of HKD 84.3 million, indicating significant profitability challenges. The absence of reported operating cash flow and capital expenditures limits the assessment of operational efficiency and reinvestment strategy.

Earnings Power And Capital Efficiency

Earnings power was negative with a diluted EPS of -HKD 0.28, reflecting operational inefficiencies or high costs relative to revenue. The lack of data on capital expenditures prevents a clear analysis of capital allocation efficiency or returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 18.6 million with no reported debt, suggesting a low leverage profile. However, the net loss and lack of detailed liability data require caution in assessing overall financial health and liquidity sustainability.

Growth Trends And Dividend Policy

No dividend was paid, aligning with the net loss position. Growth trends cannot be assessed from a single year's data, and the absence of historical comparatives limits insight into revenue trajectory or operational scaling.

Valuation And Market Expectations

With a market capitalization of approximately HKD 104.4 million, the company trades at a low multiple relative to its revenue, reflecting market skepticism given its negative earnings. The negative beta of -0.105 suggests a low correlation with broader market movements.

Strategic Advantages And Outlook

Strategic advantages include ownership of multiple mines, providing asset diversification, and a foothold in the Chinese gold market. The outlook is challenged by profitability issues, and success depends on improving operational efficiency and potentially leveraging its financial services segment.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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