investorscraft@gmail.com

Intrinsic ValueGlory Flame Holdings Limited (8059.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

Glory Flame Holdings Limited operates as a specialized construction services provider and building materials supplier primarily serving the Hong Kong and mainland China markets. The company generates revenue through two core segments: construction engineering services including concrete demolition and general construction works, and manufacturing/trading of prefabricated construction components and prestressed high-strength concrete piles. This integrated approach allows the company to capture value across both service delivery and materials supply within the construction value chain. Operating in the highly competitive engineering and construction sector, Glory Flame maintains a niche position by focusing on specialized demolition services and prefabricated solutions, though it faces intense competition from larger established contractors. The company's recent diversification into LED cultivation cabinet research and sales represents an exploratory venture beyond its core construction focus, potentially seeking new revenue streams in adjacent markets.

Revenue Profitability And Efficiency

The company generated HKD 102.4 million in revenue for the period but reported a net loss of HKD 12.4 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at HKD 16.4 million, suggesting some operational efficiency in cash generation. The negative earnings per share of HKD -0.0123 reflects the company's current unprofitability on a per-share basis.

Earnings Power And Capital Efficiency

Glory Flame's negative net income demonstrates weak current earnings power, though positive operating cash flow provides some mitigation. Capital expenditures of HKD -1.6 million indicate minimal investment in property, plant, and equipment during the period. The company's ability to generate positive operating cash flow despite net losses suggests some working capital management efficiency, though overall capital allocation remains challenged by profitability issues.

Balance Sheet And Financial Health

The company maintains a solid cash position of HKD 43.8 million against total debt of HKD 81.0 million, providing some liquidity buffer. However, the debt level represents a significant financial obligation relative to the company's market capitalization. The balance sheet structure indicates moderate leverage, with the cash position covering approximately 54% of total debt obligations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and focus on preserving capital. The current financial performance suggests challenging growth conditions in the construction sector. The company's exploration of LED cultivation cabinets indicates potential diversification efforts, though this remains a minor activity compared to core construction operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 14.1 million, the company trades at a significant discount to its revenue base, reflecting market skepticism about future profitability. The low beta of 0.103 suggests the stock has exhibited lower volatility than the broader market, potentially indicating limited investor interest or trading activity. The current valuation appears to discount the company's challenges in achieving sustainable profitability.

Strategic Advantages And Outlook

The company's integrated construction services and materials supply model provides some competitive advantages in serving specialized demolition projects. However, the outlook remains challenging given current profitability issues and competitive market conditions. Success will depend on improving operational efficiency, managing debt levels, and potentially leveraging its niche expertise in prefabricated components and specialized demolition services.

Sources

Company financial statementsHong 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