investorscraft@gmail.com

Intrinsic ValueOptima Automobile Group Holdings Limited (8418.HK)

Previous CloseHK$1.94
Intrinsic Value
Upside potential
Previous Close
HK$1.94

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

Optima Automobile Group Holdings Limited is a Singapore-based company operating in the automotive aftermarket and services sector. Its core revenue model is diversified across four segments: providing automotive inspection, maintenance, and repair services; offering car rental solutions; trading motor vehicles and supplying spare parts across Singapore, Sri Lanka, and Myanmar; and delivering data collection and management platform services for the education sector. This multi-faceted approach positions the company within the broader consumer cyclical industry, catering to vehicle owners and businesses requiring automotive support and ancillary services. Its market position is that of a regional, integrated service provider, leveraging its physical presence and franchise model to capture value in the automotive ecosystem beyond mere vehicle sales, focusing on the entire ownership lifecycle.

Revenue Profitability And Efficiency

The group generated HKD 87.8 million in revenue for the period. However, it reported a net loss of HKD 1.5 million, indicating profitability challenges. Operating cash flow was positive at HKD 1.3 million, suggesting core operations can generate cash despite the bottom-line loss, while capital expenditures were a modest HKD 0.4 million.

Earnings Power And Capital Efficiency

The diluted earnings per share was negative HKD 0.0018, reflecting a lack of earnings power in the period. The modest level of capital expenditure relative to operating cash flow suggests a capital-light model for certain segments, though the overall return on capital appears subdued given the reported net loss.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet with HKD 5.4 million in cash and equivalents against total debt of HKD 4.4 million. This results in a net cash position, providing a buffer for operations. The low absolute levels of debt suggest limited financial risk, supporting overall financial stability.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with its reported net loss, as it likely prioritizes retaining capital. The current financial results do not indicate a strong growth trajectory, with top-line revenue appearing subdued for a company of its market capitalization, suggesting a period of consolidation or challenge.

Valuation And Market Expectations

With a market capitalization of approximately HKD 395 million, the market is valuing the company at a significant multiple of its current revenue, implying expectations of future growth and profitability recovery. The beta of 1.5 indicates higher volatility than the market, reflecting investor perception of its risk profile within the cyclical automotive sector.

Strategic Advantages And Outlook

Its strategic advantage lies in its diversified service offering and regional footprint in Southeast Asia, providing integrated automotive solutions. The outlook hinges on its ability to leverage this diversification to return to profitability and effectively scale its operations in its target markets to justify its current market valuation.

Sources

Company DescriptionProvided Financial Data

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