investorscraft@gmail.com

Intrinsic ValueGlobal Mastermind Holdings Limited (8063.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Global Mastermind Holdings Limited operates as a diversified financial services and travel conglomerate based in Hong Kong. Its core business model is bifurcated between a traditional travel agency offering air ticket reservations, hotel bookings, and packaged tours in Singapore and Hong Kong, and a multifaceted financial services division. This financial arm encompasses money lending, treasury management, securities brokerage with margin and IPO financing, asset management, and corporate finance advisory, creating a hybrid revenue stream. The company's market position is that of a small, niche player navigating the competitive landscapes of both the travel and financial sectors. Its strategy involves leveraging its Hong Kong base to serve cross-border clients, though it operates without the scale or brand recognition of larger, specialized institutions in either industry, positioning it as a generalist service provider for regional SMEs and retail customers.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 10.6 million for FY 2023. However, this was overshadowed by a significant net loss of HKD 34.1 million, indicating severe profitability challenges and high operating costs relative to income. Operational efficiency appears strained, as evidenced by a negative operating cash flow of HKD 6.6 million, suggesting the core business activities are not generating sufficient cash.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -HKD 0.067. The negative cash flow from operations further underscores an inability to convert business activities into positive earnings or internal funding. Capital expenditure was nil, indicating no investment in long-term productive assets during the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 16.7 million against a substantial total debt of HKD 100.0 million, indicating a highly leveraged capital structure. This significant debt burden, coupled with ongoing operational losses, raises considerable concerns about the company's liquidity and overall financial health and sustainability.

Growth Trends And Dividend Policy

Recent performance reflects contraction rather than growth, with a net loss significantly exceeding total revenue. The company maintains a non-dividend policy, which is a prudent approach given its current lack of profitability and need to conserve cash for operations and potential restructuring efforts.

Valuation And Market Expectations

With a small market capitalization of approximately HKD 11.2 million, the market is valuing the company at a steep discount, likely pricing in its financial distress and ongoing losses. A beta of 0.627 suggests the stock is perceived as less volatile than the broader market, possibly due to its limited liquidity and niche status.

Strategic Advantages And Outlook

The primary strategic advantage is its diversified, albeit small, portfolio across travel and financial services, which could provide cross-selling opportunities. However, the outlook is challenging, requiring a decisive turnaround strategy to address profitability, manage its high debt load, and stabilize cash flows to ensure its viability as a going concern.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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