investorscraft@gmail.com

Intrinsic ValueGoldstream Investment Limited (1328.HK)

Previous CloseHK$3.06
Intrinsic Value
Upside potential
Previous Close
HK$3.06

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

Goldstream Investment Limited operates as a specialized financial services firm with a dual-pronged business model encompassing investment management advisory services and strategic direct investments. The company provides securities and asset management advisory services alongside proprietary investments in financial markets, positioning itself in the competitive Hong Kong asset management sector. Additionally, Goldstream maintains a diversified service portfolio including telecommunications technology support, data communications services, and call center operations for both telecom and non-telecom industries such as finance, education, and property development. This hybrid approach allows the company to leverage its financial expertise while maintaining revenue streams from technology-enabled services, creating a unique niche in the Asian financial services landscape. The company's market position reflects a smaller, specialized player that combines traditional investment management with complementary technology services, serving a diverse client base across multiple sectors in Greater China and internationally.

Revenue Profitability And Efficiency

The company generated HKD 137.4 million in revenue with net income of HKD 67.4 million, demonstrating strong profitability margins. The net income margin of approximately 49% indicates efficient operations, though the absolute revenue base remains modest for the financial services sector. Operating cash flow of HKD 56.6 million supports the quality of earnings, with no capital expenditures reported during the period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0052 reflects the company's earnings capacity relative to its substantial share count of 13.1 billion shares. The absence of capital expenditures suggests a capital-light operational model, while the strong net income conversion indicates effective utilization of existing resources. The company's earnings power appears concentrated in its core investment activities rather than requiring significant reinvestment.

Balance Sheet And Financial Health

The balance sheet shows conservative financial positioning with HKD 168.0 million in cash against minimal total debt of HKD 5.9 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility, though the modest scale of operations relative to the substantial share count may indicate previous corporate actions or restructuring.

Growth Trends And Dividend Policy

No dividend payments were made during the period, suggesting retention of earnings for reinvestment or operational needs. The company's growth strategy appears focused on organic expansion of its investment management and technology services rather than shareholder distributions. The current capital structure and earnings profile may support future dividend initiation if profitability sustains.

Valuation And Market Expectations

With a market capitalization of HKD 2.18 billion, the company trades at approximately 16 times earnings, reflecting market expectations for its specialized financial services model. The negative beta of -0.28 suggests unconventional correlation with broader market movements, potentially indicating unique risk characteristics or investor perception of its hybrid business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its dual revenue streams from investment management and technology services, providing diversification benefits. Its strong balance sheet and net cash position offer flexibility for strategic initiatives. The outlook depends on execution in both financial services and technology support segments, particularly in expanding its client base across the served industries in Greater China and international 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