investorscraft@gmail.com

Intrinsic ValueGemilang International Limited (6163.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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

Gemilang International Limited operates as a specialized manufacturer and assembler of buses and bus bodies, serving the consumer cyclical sector with a focus on public and private transportation. Its core revenue model is derived from the design, fabrication, and sale of a diverse product portfolio including single and double-deck city buses, coaches, and articulated models, complemented by the trading of spare parts and provision of after-sales maintenance services. The company has established a niche market position primarily in Malaysia and Singapore, with an expanding international footprint through exports to markets such as Australia, Hong Kong, and the UAE. It caters to a client base of bus operators, chassis principals, and assemblers, leveraging its long-standing industry presence since 1989 to maintain relevance in a competitive auto parts segment characterized by demand for reliable public transport solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 22.96 million for the period but experienced a net loss of HKD 1.03 million, indicating challenges in translating top-line performance into bottom-line profitability. Operating cash flow was negative at HKD -1.46 million, further highlighting operational inefficiencies or working capital pressures during the fiscal year.

Earnings Power And Capital Efficiency

Diluted EPS stood at -HKD 0.0037, reflecting weak earnings power. Capital expenditures were modest at HKD -0.37 million, suggesting limited investment in capacity expansion or efficiency improvements, which may constrain future growth and operational leverage.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 0.66 million against total debt of HKD 10.36 million, indicating a leveraged financial structure with potential liquidity constraints. This debt level relative to cash reserves warrants careful monitoring for financial stability.

Growth Trends And Dividend Policy

No dividend was distributed, aligning with the company's loss-making position and likely prioritizing cash preservation. The negative growth trends in profitability and cash flow suggest a challenging operational environment without clear near-term catalysts for expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 68.54 million and a beta of 0.289, the market appears to assign a subdued valuation, reflecting expectations of limited growth and higher risk aversion given the company's current financial performance and sector dynamics.

Strategic Advantages And Outlook

The company's long-established presence and specialized product range provide a foundational advantage, but the outlook remains cautious due to profitability challenges and leveraged balance sheet. Strategic focus may need to address operational efficiency and market expansion to improve future prospects.

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