investorscraft@gmail.com

Intrinsic ValueGood Friend International Holdings Inc. (2398.HK)

Previous CloseHK$1.49
Intrinsic Value
Upside potential
Previous Close
HK$1.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Good Friend International Holdings Inc. operates as a specialized industrial machinery company in China, structured across three distinct segments: Machine Tools, Parking Garage Structures, and Forklift Trucks. Its core revenue model integrates the design, production, and trading of CNC machine tools, supplemented by the construction of innovative three-dimensional car parking systems and the assembly of forklift trucks. This diversified approach allows the company to serve various industrial and urban infrastructure needs within the manufacturing and logistics sectors. The company positions itself as a niche provider of automation and space optimization solutions, leveraging its long-standing presence since 1993 to maintain relationships in a competitive market. However, its subsidiary structure under Good Friend (H.K.) Corporation Limited and relatively small scale suggest a focused rather than dominant market position, catering to specific regional demands for industrial equipment and smart parking technologies.

Revenue Profitability And Efficiency

The company generated HKD 875.3 million in revenue for FY2020 but reported a significant net loss of HKD 248.2 million, indicating severe profitability challenges. Operating cash flow was positive at HKD 18.6 million, though minimal relative to revenue, suggesting some operational cash generation despite the bottom-line deficit.

Earnings Power And Capital Efficiency

Diluted EPS was negative HKD 0.62, reflecting weak earnings power. Capital expenditures were modest at HKD 2.2 million, implying limited investment in growth assets, while operating cash flow barely covered these outlays, pointing to constrained capital efficiency.

Balance Sheet And Financial Health

Cash and equivalents stood at HKD 104.0 million against total debt of HKD 467.4 million, indicating a leveraged position with limited liquidity buffer. The high debt load relative to cash raises concerns about financial flexibility and solvency risk.

Growth Trends And Dividend Policy

Despite the net loss, the company paid a dividend of HKD 1.70 per share, which appears unsustainable given negative earnings and cash flow. This policy may signal confidence in recovery or strategic priorities, but it conflicts with the evident financial distress.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 0.79, the market likely prices the company as distressed or speculative. The negative earnings and high debt suggest low investor confidence in near-term value creation.

Strategic Advantages And Outlook

The company's diversified segments in industrial machinery and parking solutions provide some resilience, but its financial health is precarious. The outlook depends on restructuring debt, improving profitability, and leveraging its niche market presence to stabilize operations.

Sources

Company description and financial data providedHKEX filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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