investorscraft@gmail.com

Intrinsic ValueGuan Chao Holdings Limited (1872.HK)

Previous CloseHK$6.86
Intrinsic Value
Upside potential
Previous Close
HK$6.86

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

Guan Chao Holdings Limited operates as a specialized automotive retailer in Singapore, focusing on the parallel-import and pre-owned vehicle market. Its core revenue model is generated through vehicle sales, complemented by financing, insurance agency, and leasing services, which provide additional high-margin income streams. The company also sells spare parts and accessories, creating a comprehensive ecosystem for car ownership. Operating in the consumer cyclical sector, it serves a niche segment that offers alternatives to authorized dealerships, often at more competitive price points. Its market position is defined by this specialization, catering to cost-conscious consumers seeking specific models or more flexible purchasing options. The firm's longevity, since its 1989 founding, suggests established operational expertise and customer relationships within Singapore's competitive auto market, though it operates at a smaller scale compared to larger regional dealership groups.

Revenue Profitability And Efficiency

The company generated HKD 190.9 million in revenue for the period. However, profitability was challenged, with a net loss of HKD 3.2 million and negative diluted EPS of HKD 0.0323. Operating cash flow was positive at HKD 16.5 million, indicating core operations can generate cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is subdued, as evidenced by the net loss. Capital expenditures of HKD 4.9 million were modest, suggesting a asset-light approach to its leasing and sales operations. The positive operating cash flow relative to capex indicates the business is not heavily capital intensive at its current scale.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 11.2 million against total debt of HKD 55.3 million. This indicates a leveraged position, though the debt level appears manageable relative to the company's operational cash flow generation and overall market capitalization.

Growth Trends And Dividend Policy

The reported net loss suggests the company is not in a growth phase for the period. Reflecting this performance and likely a focus on preserving capital, the dividend per share was zero, indicating a suspension of shareholder returns to manage financial resources.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.46 billion, the market is valuing the company significantly above its revenue and book value, implying expectations of a strong future recovery or potential strategic value not fully captured in the recent financials. A beta near 1.0 indicates stock volatility is in line with the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche focus on parallel imports and its integrated service offering. The outlook is contingent on improving operational efficiency to return to profitability and effectively managing its debt load amidst the cyclical nature of the automotive market and consumer demand in Singapore.

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