investorscraft@gmail.com

Intrinsic ValueTrigiant Group Limited (1300.HK)

Previous CloseHK$0.69
Intrinsic Value
Upside potential
Previous Close
HK$0.69

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

Trigiant Group Limited is a specialized manufacturer of critical infrastructure components for the telecommunications sector, operating primarily within the People's Republic of China. The company's core revenue model is derived from the production and sale of a diversified portfolio of cables and electronic components, including feeder cables for radio signal transmission, optical fiber cables for long-haul networks, and flame-retardant flexible cables for power systems. Its product suite is essential for building and maintaining mobile communications networks, telecommunication equipment, and specialized coverage solutions for challenging environments like subways and tunnels. The company serves a global clientele, exporting to emerging markets such as Brazil, India, Russia, and the Middle East, which diversifies its geographic revenue streams beyond its domestic base. Its market position is that of a niche supplier to the capital-intensive telecommunications industry, providing essential hardware for network builders and operators. This specialization within the broader technology hardware sector allows it to cater to specific, technical demands for reliability and performance in signal transmission and power distribution.

Revenue Profitability And Efficiency

The group generated HKD 2.51 billion in revenue for the period. However, it reported a net loss of HKD 7.91 million, indicating significant pressure on profitability. This was offset by a strong operating cash flow of HKD 470 million, which suggests effective working capital management and the conversion of sales into cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0044, reflecting the net loss for the period. Capital expenditures were a modest HKD 8.45 million, indicating a low level of investment in new property, plant, and equipment. This suggests a focus on maintaining existing operations rather than pursuing aggressive expansion.

Balance Sheet And Financial Health

The company maintains a solid cash position of HKD 464.4 million. Total debt is substantial at HKD 1.48 billion, which is a key metric for leverage. The balance between its cash reserves and debt obligations will be crucial for assessing its financial flexibility and risk profile moving forward.

Growth Trends And Dividend Policy

No dividend was paid during this period, which is consistent with the reported net loss. The company's growth strategy appears focused on its core manufacturing and export operations, as evidenced by its international sales channels, rather than returning capital to shareholders at this time.

Valuation And Market Expectations

With a market capitalization of approximately HKD 554 million, the market is valuing the company at a significant discount to its annual revenue. The beta of 1.032 indicates that the stock's price movements are generally in line with the broader market's volatility.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized product portfolio that serves the essential infrastructure needs of the global telecommunications industry. Its outlook is tied to capital expenditure cycles within the telecom sector, particularly in its key export markets and domestic Chinese network build-outs.

Sources

Company DescriptionFinancial Data Provided

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