investorscraft@gmail.com

Intrinsic ValueGaodi Holdings Limited (1676.HK)

Previous CloseHK$0.48
Intrinsic Value
Upside potential
Previous Close
HK$0.48

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

Gaodi Holdings Limited operates as a specialized seafood and consumer goods distributor, primarily serving Mainland China, Hong Kong, and South Korea. Its core revenue model is built on the procurement, packaging, and wholesale distribution of a diverse product portfolio, including dried seafood, frozen seafood, algae, fungi, and branded snacks under the Wofan label. The company has expanded into adjacent fast-moving consumer goods categories such as cosmetics and fashion accessories, diversifying its revenue streams beyond traditional seafood. It operates within the competitive packaged foods sector, leveraging its established supply chain to serve a broad client base that includes supermarkets, trading companies, convenience stores, and e-commerce retailers. Its market position is that of a regional B2B supplier, navigating the complexities of the Asian consumer defensive market with a focus on wholesale distribution channels rather than direct-to-consumer branding, which differentiates it from larger, vertically integrated food producers.

Revenue Profitability And Efficiency

The company generated revenue of HKD 354.9 million for the period but reported a significant net loss of HKD 79.9 million, indicating severe profitability challenges. The diluted EPS of -HKD 0.60 further underscores these difficulties. Notably, both operating cash flow and capital expenditures were reported as zero, which may suggest data reporting issues or a period of operational stagnation requiring further verification.

Earnings Power And Capital Efficiency

Current metrics reflect a substantial lack of earnings power, with the net loss severely impacting returns. The absence of reported operating cash flow makes an assessment of cash-based earnings and capital efficiency unverifiable. The company's ability to generate positive returns on its invested capital appears to be under significant pressure based on the available financial results.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 60.9 million against total debt of HKD 45.6 million, providing a moderate liquidity buffer. The net cash position is positive, but the overall financial health is challenged by the reported operating loss, which erodes equity and diminishes the company's capacity to service obligations from ongoing operations.

Growth Trends And Dividend Policy

The reported net loss indicates a negative growth trend for the period. The company has a stated dividend per share of HKD 0.00, confirming a suspension of shareholder returns to preserve capital. This policy is a direct response to the current period of financial difficulty and lack of profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 84.8 million, the company trades at a significant discount to its annual revenue, reflecting investor skepticism and low expectations for future earnings recovery. The negative beta of -0.579 suggests a historical price movement that is counter-cyclical to the broader market, which is unusual and may indicate a highly speculative or illiquid trading profile.

Strategic Advantages And Outlook

The company's strategic advantages include its established distribution networks and diversified product portfolio within the Asian consumer goods market. However, the outlook is clouded by its recent loss and operational challenges. A return to profitability will be critical for stabilizing its financial position and justifying its current market valuation in the competitive packaged foods sector.

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