investorscraft@gmail.com

Intrinsic ValueGreat World Company Holdings Ltd (8003.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Great World Company Holdings Ltd operates as a diversified investment holding company primarily within the People's Republic of China, structured across four distinct business segments. Its core operations include providing intelligent advertising and targeted marketing services, alongside a significant railroad media business that distributes magazines and manages mobile advertising media. The company also maintains a substantial presence in the agricultural and forestry sector, cultivating wood materials and Chinese herbal medicines, while engaging in the sale of processed foods and agricultural technology consulting. Further diversification is achieved through a supply-chain business distributing industrial and IT products, and a property segment focused on the investment, development, and management of both residential and commercial real estate assets. This multifaceted approach positions the company across basic materials, consumer goods, and services sectors, creating a complex operational profile that is not easily categorized under a single market leader. Its market position is characterized by this diversification rather than dominance in any specific niche, operating in competitive landscapes for advertising, agriculture, and property within China.

Revenue Profitability And Efficiency

The company reported revenue of HKD 46.3 million for the period. However, profitability was challenged with a net loss of HKD 8.5 million, resulting in negative diluted earnings per share. Operating cash flow remained positive but modest at HKD 0.5 million, indicating some ability to generate cash from core operations despite the bottom-line loss.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. Capital expenditures of HKD -0.3 million were relatively low, suggesting a limited investment in new productive assets during this period. The modest operating cash flow generation provides a slight buffer, but the overall capital efficiency appears challenged given the negative profitability.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 7.1 million against total debt of HKD 55.2 million, indicating a leveraged financial structure. The debt level significantly exceeds cash reserves, which could present liquidity concerns. The company's financial health requires careful monitoring given this debt burden relative to its cash generation capabilities.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's loss-making position. Growth trends are difficult to assess from a single period's data, but the current financial results suggest the company is not in an expansion phase. The focus appears to be on managing existing operations rather than pursuing aggressive growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43.2 million, the market values the company at a discount to its reported revenue. The beta of 0.751 suggests lower volatility compared to the broader market, which may reflect investor perception of its diversified but challenged business model. The valuation appears to incorporate expectations of continued operational challenges.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its operational diversification across multiple business segments in China. However, this diversification also presents management challenges. The outlook remains uncertain given the current loss-making position and leveraged balance sheet. Success will depend on improving operational efficiency across its diverse business units and managing its substantial debt obligations effectively.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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