investorscraft@gmail.com

Intrinsic ValueChina Brilliant Global Limited (8026.HK)

Previous CloseHK$0.50
Intrinsic Value
Upside potential
Previous Close
HK$0.50

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

China Brilliant Global Limited operates as a diversified financial and luxury goods enterprise, primarily focused on the research, design, and retail of gold and jewelry in Hong Kong and mainland China. The company's core revenue model is bifurcated between its traditional luxury retail segment and its financial services operations, which include lending, fintech, and money services. This dual focus positions it uniquely at the intersection of consumer cyclical spending and niche financial intermediation. Its market position is that of a small-cap, specialized player navigating the competitive luxury sector while leveraging its financial services to create a hybrid business structure. The company operates as a subsidiary, suggesting a strategic structure that may prioritize specific market niches over broad-scale competition, targeting consumers seeking precious metals and borrowers requiring alternative financing solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 107.4 million for the period, with net income of HKD 10.1 million, indicating a net profit margin of approximately 9.4%. Operating cash flow of HKD 12.2 million exceeded net income, suggesting reasonable cash conversion efficiency. Capital expenditures were minimal at HKD -0.3 million, reflecting a capital-light operational model for its current scale.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0068, indicating modest earnings power relative to its substantial share count. The company demonstrates capital efficiency through its debt-free structure and positive operating cash flow, though its absolute earnings generation remains limited given its market capitalization and operational scope.

Balance Sheet And Financial Health

The balance sheet appears robust with HKD 27.3 million in cash and cash equivalents and no reported total debt, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and indicates a conservative approach to leverage, supporting overall financial health despite its small size.

Growth Trends And Dividend Policy

The company has not established a dividend policy, as evidenced by a dividend per share of zero. Growth trends must be assessed longitudinally, as the current single-period data does not provide a basis for identifying sustained revenue or earnings trajectories in either its luxury retail or financial services segments.

Valuation And Market Expectations

With a market capitalization of HKD 612 million, the stock trades at a significant premium to its revenue and earnings, suggesting market expectations for future growth or potential value in its financial services licensing. A beta of 0.887 indicates slightly less volatility than the broader market.

Strategic Advantages And Outlook

The company's key strategic advantages include its debt-free balance sheet, hybrid business model combining luxury goods with financial services, and operational presence in Hong Kong and mainland China. The outlook depends on its ability to scale either segment effectively and leverage its financial licenses to generate higher returns on its substantial cash holdings.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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