investorscraft@gmail.com

Intrinsic ValueVSING Limited (8292.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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

Worldgate Global Logistics Ltd operates as a specialized integrated logistics provider with a diversified operational footprint across Southeast Asia, primarily in Malaysia, Vietnam, Hong Kong, and China. The company's core revenue model is built on three distinct segments: freight forwarding and related services, trading of used mobile phones, and manufacturing and trading of plastic products. This diversification allows it to capture value across different supply chain touchpoints, from traditional logistics to niche trading and light manufacturing. Its freight forwarding services encompass comprehensive air and sea cargo solutions, including customs clearance, trucking, haulage, and warehousing, positioning it as a regional facilitator of trade logistics. The company's market position is that of a regional, small-to-mid-cap player in the highly competitive industrials sector, serving clients who require integrated but cost-effective logistics support without the global scale of major multinational firms. Its strategic focus on specific geographic markets and supplementary business lines in trading and plastics provides a buffer against volatility in pure logistics demand but also exposes it to competitive and operational risks inherent in running disparate business units.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 85.5 million but experienced a net loss of HKD 6.2 million, indicating significant profitability challenges. Operational inefficiencies are further highlighted by a negative operating cash flow of HKD 8.7 million, which suggests core business activities are not generating sufficient cash to sustain operations without external funding or drawing down reserves.

Earnings Power And Capital Efficiency

The company's earnings power is currently weak, as evidenced by a diluted EPS of -HKD 0.0098. Capital expenditures were a modest HKD 0.8 million, indicating limited investment in growth or efficiency improvements. The negative cash flow from operations relative to the net loss points to potential working capital drains or challenges in converting earnings into cash.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 7.4 million against total debt of HKD 6.2 million, suggesting a manageable leverage ratio but limited liquidity buffers. The negative cash flow from operations, however, raises concerns about the company's ability to maintain its financial health and meet its obligations without raising additional capital in the near term.

Growth Trends And Dividend Policy

Current financial metrics do not indicate a positive growth trajectory, with the company reporting a net loss. Reflecting this challenging performance and cash flow position, the company has adopted a conservative dividend policy, with a dividend per share of HKD 0 for the period, preserving capital for operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 647 million, the market valuation appears to be factoring in assets or potential future recovery rather than current earnings, given the negative profitability. The very low beta of 0.209 suggests the stock is perceived by the market as having low correlation to broader market movements, possibly due to its specific niche and small size.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service offering and established presence in specific Southeast Asian markets. However, the outlook is clouded by operational losses and negative cash generation. A successful turnaround would require improving profitability in its core logistics segment and potentially rationalizing its diversified business model to enhance focus and capital allocation.

Sources

Company DescriptionProvided Financial Metrics

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