investorscraft@gmail.com

Intrinsic ValueGSN Corporations Limited (8242.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GSN Corporations Limited, operating as New Western Group, is a Hong Kong-based technology holding company with a diversified operational structure across three distinct segments. Its core IC business, operating under the MiniLogic brand, designs and sells application-specific integrated circuits for niche electronics like DVD players, power management systems, and electronic cigarettes, alongside standard LCD driver ICs. The company operates in a highly competitive semiconductor sector, providing tailored solutions primarily in China but also serving international markets including Korea, Russia, and North America. Beyond technology, the group engages in money lending through unsecured and secured loans to individuals and corporations, and operates a property management division offering consulting, real estate agency, and parking management services. This diversification across technology, financial services, and property creates a unique but complex business model, positioning it as a small, specialized player in each of its chosen markets without clear dominance in any single sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 25.5 million for FY2020, indicating a very small operational scale. Profitability was severely challenged with a net loss of HKD 139.6 million and negative operating cash flow of HKD 37.5 million. This performance reflects significant inefficiencies and potential structural challenges across its diversified business segments.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0871 demonstrates weak earnings power, while minimal capital expenditures of HKD 14,000 suggest limited investment in growth assets. The negative cash flow from operations further indicates poor capital efficiency and an inability to generate cash from core business activities.

Balance Sheet And Financial Health

The balance sheet shows HKD 4.96 million in cash against minimal debt of HKD 866,000, suggesting low leverage but also limited liquidity. The substantial net loss during the period however raises concerns about the company's ability to maintain financial health without additional funding.

Growth Trends And Dividend Policy

No dividend was paid during the period, consistent with the company's loss-making position. The financial results indicate contraction rather than growth, with negative operational metrics across revenue, profitability, and cash generation suggesting challenging business conditions.

Valuation And Market Expectations

With a reported market capitalization of zero and a negative beta of -1.20, the market appears to assign minimal value to the company's equity. This reflects extremely pessimistic expectations about future prospects and potentially limited market liquidity for the stock.

Strategic Advantages And Outlook

The company's diversification across unrelated sectors may provide some risk mitigation but also creates management complexity without clear strategic focus. The outlook appears challenging given the significant losses and negative cash flows, requiring substantial operational improvements or strategic repositioning to achieve sustainability.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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