investorscraft@gmail.com

Intrinsic ValueGolden Power Group Holdings Limited (3919.HK)

Previous CloseHK$1.31
Intrinsic Value
Upside potential
Previous Close
HK$1.31

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

Golden Power Group Holdings Limited operates as a specialized manufacturer and distributor of batteries, serving a global customer base from its base in Hong Kong. The company's core operations are segmented into Disposable Batteries, which includes cylindrical and micro-button cells, and Rechargeable Batteries and Other Battery-Related Products, encompassing chargers, power packs, and electric fans. Its revenue is generated through the sale of products under its proprietary Golden Power brand, as well as through private label and OEM manufacturing agreements for third-party clients. Operating within the competitive electrical equipment and parts sector, the company caters to the demand for portable power solutions across various consumer electronic devices. Its market position is that of a niche player with an established manufacturing history since 1972, though it operates on a relatively small scale compared to global battery giants. The company also engages in ancillary activities, including property holding and general trading, which provide additional but minor revenue streams alongside its primary battery business.

Revenue Profitability And Efficiency

The company generated HKD 317.8 million in revenue for the period but reported a net loss of HKD 6.4 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 55.5 million, which suggests core operational activities are generating cash despite the bottom-line loss. Capital expenditures of HKD 25.3 million reflect ongoing investment in maintaining its manufacturing capabilities.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0118 confirms the lack of earnings power in the period. The positive operating cash flow, however, demonstrates an ability to convert sales into cash, which is a key efficiency metric. The capital expenditure level indicates a business that requires continual investment to sustain its operations, impacting overall capital returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 31.5 million against a substantial total debt of HKD 211.4 million, indicating a leveraged financial structure. This high debt level relative to its market capitalization and cash flow presents a notable risk to the company's financial health and stability, requiring careful management of liquidity and obligations.

Growth Trends And Dividend Policy

The reported net loss suggests the company is not in a growth phase. There was no dividend paid, which is consistent with a company that is not generating profits and likely needs to conserve cash to support its operations and manage its debt burden, rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 38.9 million, the market is valuing the company at a significant discount to its annual revenue, reflecting concerns over its profitability and leveraged balance sheet. The low beta of 0.22 suggests the stock has low correlation with broader market movements.

Strategic Advantages And Outlook

The company's long operating history and established manufacturing base provide a foundation, but its outlook is challenged by intense competition, high debt, and recent unprofitability. Strategic success will depend on improving operational efficiency, managing its capital structure, and potentially focusing on higher-margin segments within the battery market to return to sustainable profitability.

Sources

Company DescriptionPublic Financial Disclosures

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