investorscraft@gmail.com

Intrinsic ValueSmart Globe Holdings Limited (1481.HK)

Previous CloseHK$2.89
Intrinsic Value
Upside potential
Previous Close
HK$2.89

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

Smart Globe Holdings Limited operates as a specialized printing and production company within the global publishing and packaging sector. Its core revenue model is derived from providing integrated pre-press, printing, and finishing services, producing a diverse portfolio of physical products for international markets. The company manufactures box products, intricate children's pop-up books, journals, stationery, photo albums, and oversized books, serving a client base across Hong Kong, the US, Europe, and Australia. This positions it within the niche of customized and value-added printing solutions, a segment characterized by high customization but also susceptibility to digital disruption and raw material cost fluctuations. Its market position is that of a small-scale, internationally-focused contract manufacturer, competing on its ability to deliver complex, bespoke physical products rather than scale or brand power, which presents both opportunities in specialized demand and challenges from broader industry digitization.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 117.6 million. However, operational performance was challenged, resulting in a net loss of HKD 12 million and negative diluted EPS. Cash flow from operations was also negative at HKD -3.9 million, indicating inefficiencies in converting sales into cash and potential working capital pressures during the period.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, as evidenced by its net loss. Capital expenditure of HKD -4.6 million slightly exceeded its negative operating cash flow, resulting in a negative free cash flow position. This indicates that investments were not covered by operational earnings, pressuring liquidity for the period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 55.3 million, which significantly outweighs its total debt of HKD 8 million. This low leverage provides a buffer against current operational losses and offers financial flexibility, though the burn rate of cash from operations requires careful management.

Growth Trends And Dividend Policy

Recent performance reflects challenges, with a decline into a net loss position from revenue. The company has not instituted a dividend policy, as confirmed by a dividend per share of zero, which is a prudent approach to conserve cash while navigating its current unprofitable phase and funding its operations internally.

Valuation And Market Expectations

With a market capitalization of approximately HKD 642.6 million, the market is valuing the company at a significant premium to its annual revenue. The negative beta of -0.30 suggests the stock has exhibited low correlation with the broader market, potentially being treated as a distinct, speculative story by investors awaiting a turnaround.

Strategic Advantages And Outlook

The company's key advantage is its specialization in complex, customized printing products for an international clientele. The outlook hinges on its ability to return to profitability by managing costs effectively and leveraging its debt-free, cash-rich balance sheet to navigate market challenges and potentially capture demand in its niche segments.

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