investorscraft@gmail.com

Intrinsic ValueDirectBooking Technology Co., Ltd. (ZDAI)

Previous Close$0.51
Intrinsic Value
Upside potential
Previous Close
$0.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Primega Group Holdings Limited operates in a niche segment of the financial services or investment holding sector, though its exact industry classification remains unspecified. The company’s revenue model likely hinges on portfolio management, advisory services, or strategic investments, given its modest revenue base and profitability. While its market positioning is unclear, the absence of detailed segment disclosures suggests it may function as a smaller, specialized player rather than a dominant industry force. The lack of explicit product or service descriptions limits deeper analysis, but its financials indicate a focus on capital efficiency and operational cash flow generation. Given the sparse public data, Primega’s competitive advantages—if any—are not immediately discernible, though its net income margin of approximately 8.1% suggests reasonable cost management. Further clarity on its business lines and geographic exposure would better contextualize its market role.

Revenue Profitability And Efficiency

Primega reported revenue of $13.5 million for FY2024, with net income of $1.1 million, translating to a net margin of 8.1%. Operating cash flow stood at $2.4 million, indicating solid cash conversion from operations. The absence of disclosed capital expenditures suggests minimal reinvestment needs, though this lack of detail warrants caution. Efficiency metrics are unavailable due to missing share count data, limiting EPS and per-share analysis.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, with operating cash flow covering net income by a factor of 2.2x, signaling low earnings quality risks. However, the diluted EPS of $0 implies potential share structure complexities or rounding effects. With no disclosed capital expenditures, assessing capital efficiency is challenging, though the debt-to-equity ratio remains uncalculable without total equity figures.

Balance Sheet And Financial Health

Primega holds $0.5 million in cash against $4.5 million of total debt, indicating a leveraged position with limited liquidity buffers. The absence of share count data precludes debt-per-share analysis, but the debt-to-revenue ratio of 0.34x suggests moderate leverage. Financial health hinges on the company’s ability to service debt from operating cash flows, which currently appear sufficient but lack margin for error.

Growth Trends And Dividend Policy

Growth trends cannot be inferred due to the lack of historical data. The company paid no dividends in FY2024, aligning with its focus on retaining earnings or addressing leverage. Without clear reinvestment metrics or guidance, future growth drivers remain speculative, though the absence of capex may imply asset-light operations or reliance on external financing.

Valuation And Market Expectations

Valuation metrics are unavailable due to missing share price and outstanding shares data. The market’s expectations are indeterminable without comparative industry benchmarks or forward-looking disclosures. The company’s modest scale and opaque business model likely limit investor visibility, potentially resulting in discounted valuation multiples relative to peers.

Strategic Advantages And Outlook

Primega’s strategic advantages are unclear, though its ability to generate positive net income and operating cash flow suggests operational discipline. The outlook is cautious, given limited disclosures and leveraged balance sheet. Success depends on debt management and potential business line diversification. Investors should seek clarity on capital allocation and growth strategies to assess long-term viability.

Sources

Disclosed financials (FY2024), inferred from provided data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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