investorscraft@gmail.com

Intrinsic ValueCreative Global Technology Holdings Limited Ordinary Shares (CGTL)

Previous Close$3.14
Intrinsic Value
Upside potential
Previous Close
$3.14

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

Creative Global Technology Holdings Limited operates in the technology sector, focusing on innovative solutions that cater to evolving digital and industrial demands. The company's core revenue model is built around providing specialized technology products and services, likely targeting niche markets with high growth potential. Its offerings may include software development, hardware integration, or consulting services, positioning it as a flexible player in a competitive landscape. The firm's ability to adapt to technological shifts and client needs underscores its market relevance, though its exact market share remains undisclosed. With a lean operational structure, CGTL aims to capitalize on emerging opportunities in digital transformation, leveraging its expertise to maintain a foothold in dynamic sectors. The company's strategic focus on innovation and efficiency suggests a deliberate approach to scaling its operations while managing costs effectively.

Revenue Profitability And Efficiency

For FY 2024, CGTL reported revenue of $35.6 million, with net income of $4.3 million, reflecting a net margin of approximately 12%. The diluted EPS stood at $0.20, indicating modest profitability. Operating cash flow was negative at -$3.5 million, likely due to working capital adjustments or investment activities, while capital expenditures remained minimal at -$18,597, suggesting limited reinvestment in physical assets.

Earnings Power And Capital Efficiency

The company's earnings power appears stable, with a net income margin that suggests effective cost management relative to revenue. However, the negative operating cash flow raises questions about cash generation efficiency, potentially offset by low capital expenditure requirements. The balance between profitability and cash flow dynamics will be critical for sustaining growth without excessive leverage.

Balance Sheet And Financial Health

CGTL's balance sheet shows $443,322 in cash and equivalents against total debt of $126,886, indicating a strong liquidity position with minimal leverage. The low debt level reduces financial risk, though the modest cash reserves may limit flexibility for aggressive expansion or unforeseen expenses. Shareholders' equity appears healthy given the absence of significant liabilities.

Growth Trends And Dividend Policy

Revenue and profitability metrics suggest steady performance, but the lack of dividend payments implies a retention strategy aimed at funding future growth. The company's growth trajectory may hinge on its ability to reinvest earnings into high-return projects, though specific expansion plans or historical growth rates are not disclosed. Investor returns are likely tied to capital appreciation rather than income.

Valuation And Market Expectations

With a diluted EPS of $0.20 and approximately 20 million shares outstanding, CGTL's valuation metrics are not fully contextualized without peer comparisons or industry multiples. Market expectations may be tempered by the negative operating cash flow, though the solid net income figure could support investor confidence if sustained. Further clarity on growth drivers would enhance valuation precision.

Strategic Advantages And Outlook

CGTL's strategic advantages lie in its niche focus and lean operations, enabling agility in a competitive tech landscape. The outlook depends on its ability to translate innovation into scalable revenue streams while maintaining profitability. Monitoring cash flow trends and reinvestment efficiency will be key to assessing long-term viability. The company's low leverage provides a cushion, but execution risks remain in capturing market opportunities.

Sources

Company filings (CIK: 0001967822), disclosed financials for FY 2024

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