investorscraft@gmail.com

Intrinsic ValueBrightstar Technology Group Co., Ltd. (8446.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

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

Brightstar Technology Group Co., Ltd. operates as a specialized provider of visual display solution services, primarily serving the live events and entertainment industry across Hong Kong, Macau, and the Greater China region. The company's core revenue model is derived from the rental and leasing of high-end visual display equipment, including LED screens and related staging technology, for concerts, corporate events, and large-scale productions. This positions it within the industrials sector's rental services niche, catering to a clientele that demands sophisticated, temporary audiovisual solutions. Its market position is inherently tied to the health of the regional entertainment and events industry, requiring agility to capitalize on periods of high demand. The company's operations are concentrated geographically, which presents both a focused expertise and a vulnerability to local economic cycles and public gathering restrictions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 95.7 million for FY2023. However, it recorded a net loss of HKD 17.9 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 15.2 million, suggesting some core operational efficiency in converting sales to cash, but this was overshadowed by substantial capital expenditures of HKD -29.5 million.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0221 reflects a lack of earnings power in the period. The significant capital expenditure, which exceeded operating cash flow, indicates heavy investment, potentially in updating or expanding its rental equipment fleet. The return on this invested capital appears negative based on the current period's results.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 12.0 million against total debt of HKD 16.4 million. This moderate debt level is manageable, but the recent net loss and high capex have likely put pressure on liquidity. The company's financial health is adequate in the short term but requires careful monitoring.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its loss-making position. The high capital expenditure suggests a strategy focused on growth and asset expansion, though the current financial results do not yet demonstrate a successful translation of this investment into top-line growth or profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 187.9 million, the market is valuing the company at roughly 2.0x its annual revenue. The negative beta of -1.115 is unusual and may indicate a stock price that moves counter to the broader market, though this relationship can be unstable for smaller, less liquid stocks.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on a niche market within the events industry. Its outlook is heavily dependent on a sustained recovery in live events and concerts across its operating regions. Success hinges on its ability to leverage its recent capital investments to win contracts and return to profitability.

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