investorscraft@gmail.com

Intrinsic ValueBortex Global Limited (8118.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Bortex Global Limited operates as a specialized manufacturer and trader of LED lighting products, serving a global client base from its Hong Kong headquarters. The company's core revenue model is derived from the design, production, and sale of a diverse portfolio of LED solutions, including decorative string lights for seasonal and residential use, commercial lighting fixtures like tubes and bulbs, and solar-powered LED systems. It operates within the competitive Consumer Cyclical sector, specifically in the Furnishings, Fixtures & Appliances industry, catering to retailers, wholesalers, real estate developers, and agricultural technology firms. Its market position is that of a niche B2B supplier with an international footprint, though it faces intense competition from larger electronics and lighting manufacturers. The company's focus on varied LED applications, from festive decorations to commercial installations, provides some diversification but within a highly price-sensitive and innovation-driven market.

Revenue Profitability And Efficiency

For FY2024, Bortex Global reported revenue of HKD 33.1 million but incurred a significant net loss of HKD 32.1 million, reflecting severe profitability challenges. Operating cash flow was negative HKD 21.0 million, indicating substantial cash consumption from core operations without corresponding capital investments, as capex was nil. This suggests inefficient operational execution and potential pricing or cost control issues in a competitive market.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.0643, demonstrating an inability to generate profit from its revenue base. The absence of capital expenditures, coupled with negative operating cash flow, points to critically low capital efficiency and a lack of investment in maintaining or growing productive assets, which constrains future earnings potential.

Balance Sheet And Financial Health

Bortex Global's balance sheet shows weak financial health, with cash and equivalents of only HKD 1.9 million against total debt of HKD 19.7 million, indicating a strained liquidity position and high leverage. The significant debt burden relative to its modest cash reserves and negative cash flow raises substantial solvency concerns and limits financial flexibility.

Growth Trends And Dividend Policy

The company exhibits negative growth trends, with a substantial net loss and declining operational cash flow. No dividends were distributed, which is consistent with its loss-making position and need to conserve cash. The lack of profitability and investment suggests challenges in achieving organic growth or returning value to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of HKD 59.5 million, the market valuation appears to factor in the company's distressed financial state rather than growth prospects. The negative beta of -0.411 suggests low correlation with the broader market, possibly reflecting its niche, high-risk profile and investor skepticism about its turnaround potential.

Strategic Advantages And Outlook

Bortex Global's strategic advantages are limited to its specialized LED product range and international market access. However, the outlook is challenging due to persistent losses, high debt, and negative cash flow. A successful turnaround would require significant operational restructuring, debt management, and perhaps a strategic pivot to more profitable niches within the LED lighting industry.

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