investorscraft@gmail.com

Intrinsic ValueWorld-Link Logistics (Asia) Holding Limited (6083.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

World-Link Logistics (Asia) Holding Limited operates as a specialized logistics provider focused on Hong Kong's domestic market, serving diverse industries including fast-moving consumer goods, food and beverages, electronics, and retail sectors. The company's core revenue model integrates transportation and warehousing services with value-added solutions such as supply chain management, data management, and customization services including repacking. This dual-segment approach—Logistics Solutions and Customization Services—enables the company to capture additional margin opportunities beyond basic freight handling. Operating exclusively within Hong Kong's competitive logistics landscape, World-Link positions itself as a niche player offering integrated solutions rather than pure transportation services. The company's focus on value-added services and industry-specific customization provides differentiation in a market dominated by larger regional competitors, though its geographic concentration limits scale advantages.

Revenue Profitability And Efficiency

The company generated HKD 355.3 million in revenue with net income of HKD 18.97 million, representing a net margin of approximately 5.3%. Operating cash flow of HKD 83.78 million significantly exceeded net income, indicating strong cash conversion efficiency. The absence of capital expenditures suggests a capital-light operational model focused on service delivery rather than asset-intensive logistics infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0378 reflects moderate earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income demonstrates effective working capital management. The capital-light business model is evidenced by zero capital expenditures, suggesting reliance on operational partnerships rather than owned infrastructure.

Balance Sheet And Financial Health

The company maintains a conservative financial position with HKD 48.9 million in cash against HKD 65.3 million in total debt, indicating manageable leverage. The current ratio appears adequate given the working capital-intensive nature of logistics operations. The balance sheet structure supports ongoing operations without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.05, representing a substantial payout relative to earnings. This dividend policy suggests management's confidence in sustainable cash generation. Growth appears organic and measured, focused on service diversification within its established Hong Kong market rather than geographic expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 248 million, the company trades at roughly 13 times earnings and 0.7 times revenue. The low beta of 0.349 indicates relative insulation from broader market volatility, reflecting its niche positioning and domestic market focus. Valuation metrics suggest market expectations for stable, modest growth rather than rapid expansion.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service offering and deep understanding of Hong Kong's logistics landscape. Its focus on value-added services provides higher margins than pure transportation operations. The outlook remains constrained by geographic concentration but benefits from Hong Kong's stable logistics demand. Future growth likely depends on service innovation rather than market expansion.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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