investorscraft@gmail.com

Intrinsic ValueGoldpac Group Limited (3315.HK)

Previous CloseHK$0.82
Intrinsic Value
Upside potential
Previous Close
HK$0.82

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

Goldpac Group Limited operates as a specialized technology provider in the secure payment and embedded software infrastructure sector. The company generates revenue through two primary segments: Embedded Software and Secure Payment Products, and Platform and Service solutions. Its core offerings include smart payment technologies, data processing systems, digital equipment, and AI-powered self-service kiosks, serving critical industries such as financial services, government, healthcare, transportation, and retail. This diversified client base across essential sectors provides stable demand for its security-focused solutions. Goldpac has established a strong market position in Hong Kong and internationally by leveraging its deep expertise in secure embedded systems developed since its 1995 founding. The company competes by offering integrated, secure payment ecosystems rather than standalone products, creating switching costs and recurring service revenue. Its property holding and logistical auxiliary services provide additional revenue streams while supporting its core technology operations. The company's longevity and headquarters in Hong Kong's financial district reinforce its credibility in the security-sensitive financial technology market.

Revenue Profitability And Efficiency

Goldpac generated HKD 1.10 billion in revenue with net income of HKD 50.9 million, representing a net margin of approximately 4.6%. The company demonstrated strong cash generation with operating cash flow of HKD 240.1 million, significantly exceeding net income and indicating quality earnings. Capital expenditures of HKD 17.96 million were modest relative to operating cash flow, suggesting efficient asset utilization.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.063, with operating cash flow conversion exceeding 470% of net income, indicating robust underlying earnings quality. Moderate capital expenditures relative to cash generation reflect capital-light operations in its software and services segments. The business model demonstrates ability to generate substantial cash returns from its technology platforms.

Balance Sheet And Financial Health

Goldpac maintains a conservative financial position with HKD 211.2 million in cash against minimal total debt of HKD 11.0 million, resulting in a net cash position. This strong liquidity provides operational flexibility and financial stability. The low debt level and substantial cash reserves indicate minimal financial risk and capacity for strategic investments.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, paying a dividend of HKD 0.055 per share representing a substantial payout ratio relative to earnings. This dividend distribution, combined with a strong balance sheet, suggests management's confidence in sustainable cash generation. The policy balances returning capital to shareholders while maintaining financial flexibility for growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 909 million, the company trades at roughly 0.83 times revenue and 17.9 times earnings. The beta of 0.627 indicates lower volatility than the broader market, suggesting investors view the business as relatively defensive. The valuation reflects expectations for stable performance in its niche secure payment markets.

Strategic Advantages And Outlook

Goldpac's long-standing industry presence since 1995 provides deep domain expertise in secure payment technologies. Its diversified client base across regulated sectors creates stable demand, while its asset-light model supports strong cash generation. The company is well-positioned to benefit from ongoing digitalization trends in financial services and government sectors, particularly in secure payment infrastructure.

Sources

Company financial reportsHong 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