investorscraft@gmail.com

Intrinsic ValueAsia Dragon Trust plc (DGN.L)

Previous Close£423.00
Intrinsic Value
Upside potential
Previous Close
£423.00

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

Asia Dragon Trust plc is a closed-ended equity mutual fund specializing in the Asia Pacific region, excluding Japan and Australasia. Managed by Aberdeen Standard Investments, the fund targets large-cap value stocks across diversified sectors, employing a rigorous fundamental analysis approach. Its investment strategy combines bottom-up and top-down methodologies, emphasizing factors such as corporate governance, financial health, and business prospects. The fund benchmarks against the MSCI All Country Asia (ex Japan) Index, positioning itself as a focused vehicle for investors seeking exposure to high-growth Asian markets. With a long-standing presence since 1987, the trust benefits from Aberdeen’s regional expertise and deep market knowledge. Its sector-agnostic approach allows flexibility in capitalizing on emerging opportunities, while its large-cap focus provides stability. The fund’s competitive edge lies in its disciplined stock selection and active management, differentiating it from passive regional ETFs.

Revenue Profitability And Efficiency

For the fiscal year ending August 2024, Asia Dragon Trust reported revenue of 74.2 million GBp and net income of 59.8 million GBp, reflecting a robust profit margin. The diluted EPS stood at 0.39 GBp, indicating efficient earnings distribution. Operating cash flow was 5.4 million GBp, with no capital expenditures, underscoring the fund’s lean operational structure and focus on portfolio returns rather than physical assets.

Earnings Power And Capital Efficiency

The trust demonstrates strong earnings power, with net income nearly equaling revenue, highlighting minimal overhead costs typical of investment trusts. Its zero-debt structure and 27.4 million GBp in cash equivalents further emphasize capital efficiency. The absence of leverage allows undistracted focus on equity returns, while the cash buffer provides liquidity for opportunistic investments or dividend commitments.

Balance Sheet And Financial Health

Asia Dragon Trust maintains a conservative balance sheet, with no debt and 27.4 million GBp in cash and equivalents. This positions the fund favorably to navigate market volatility without liquidity constraints. The lack of leverage reduces financial risk, aligning with its value-oriented strategy. Shareholders’ equity is robust, supported by a market capitalization of approximately 660.8 million GBp.

Growth Trends And Dividend Policy

The trust’s growth is tied to Asia Pacific equity markets, with performance linked to regional economic trends. It paid a dividend of 9.1 GBp per share, appealing to income-focused investors. While growth depends on market conditions, the fund’s active management aims to outperform its benchmark, offering potential capital appreciation alongside income.

Valuation And Market Expectations

With a beta of 0.53, the trust exhibits lower volatility than broader markets, appealing to risk-averse investors. Its valuation reflects investor confidence in Aberdeen’s management and Asia’s long-term growth prospects. Market expectations likely hinge on regional economic recovery and the fund’s ability to sustain alpha generation.

Strategic Advantages And Outlook

Asia Dragon Trust’s strategic advantages include Aberdeen’s regional expertise, a disciplined investment process, and a focus on undervalued large caps. The outlook remains tied to Asia’s economic trajectory, with potential upside from structural reforms and consumption growth. Risks include geopolitical tensions and currency fluctuations, but the fund’s active approach aims to mitigate these through selective stock picking.

Sources

Company filings, Bloomberg

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