Garden Stage Ltd (NASDAQ: GSIW)

Sector: Financial Services Industry: Capital Markets CIK: 0001954269
Market Cap 0.00
P/B 0.00
P/E 0.00
P/S 0.00
ROIC (Qtr) 0.00
Div Yield % 0.00
Rev 1y % (Qtr) 0.00
Total Debt (Qtr) 140,745.00
Debt/Equity (Qtr) 0.01

About

Garden Stage Ltd (GSIW) is a financial services provider based in Hong Kong. The company operates through its wholly-owned subsidiaries, I Win Securities and I Win Asset Management, which are licensed by the Hong Kong Securities and Futures Commission (SFC) to conduct various financial activities. Garden Stage's main business activities include securities dealing and brokerage, underwriting and placing, asset management, and investment advisory services. The company generates revenue primarily through its securities dealing and brokerage services,...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 18.96M provide 157.72x coverage of short-term debt 120222, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 32.35M provides 229.84x coverage of total debt 140745, indicating robust asset backing and low credit risk.
  • Tangible assets of 32.35M provide robust 79.84x coverage of other current liabilities 405159, indicating strong asset backing.
  • Strong cash position of 18.96M provides 46.80x coverage of other current liabilities 405159, indicating excellent liquidity.
  • Cash reserves of 18.96M provide robust 1.51x coverage of current liabilities 12.54M, indicating strong short-term solvency.

Bear case

  • The company's operating cash flow of (3.75M) shows concerning coverage of stock compensation expenses of 2.83M, with a -1.32 ratio indicating potential earnings quality issues.
  • Free cash flow of (3.75M) provides weak coverage of capital expenditures of 402, with a -9333.53 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (7.48M) show weak coverage of depreciation charges of 185305, with a -40.37 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of (3.75M) provides minimal -66.73x coverage of tax expenses of 56218, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating cash flow of (3.75M) barely covers operating expenses of 3.71M with a -1.01 ratio, suggesting thin operational efficiency margins and limited flexibility.

Peer comparison

Companies in the Capital Markets
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GS Goldman Sachs Group Inc 433.97 Bn 57.26 12.78 911.32 Bn
2 MS Morgan Stanley 314.55 Bn 23.99 5.50 353.12 Bn
3 SCHW Schwab Charles Corp 194.70 Bn 30.37 9.37 27.59 Bn
4 BMNR Bitmine Immersion Technologies, Inc. 148.85 Bn -30.55 20,710.58 0.00 Bn
5 HOOD Robinhood Markets, Inc. 72.97 Bn 33.26 17.36 0.00 Bn
6 LPLA LPL Financial Holdings Inc. 30.55 Bn 68.41 5.00 7.52 Bn
7 IBKR Interactive Brokers Group, Inc. 28.46 Bn 103.89 11.54 28.43 Bn
8 CRCL Circle Internet Group, Inc. 27.14 Bn 172.85 16.04 0.15 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.00 1.29
EV to Cash from Ops. EV to Cash from Ops. 0.00 -15.44
EV to Debt EV to Debt 0.00 18.96
EV to EBIT EV to EBIT 0.00 32.20
EV to EBITDA EV to EBITDA 0.00 45.42
EV to Free Cash Flow [EV/FCF] EV to Free Cash Flow [EV/FCF] 0.00 9.12
EV to Market Cap EV to Market Cap 0.00 1.11
EV to Revenue EV to Revenue 0.00 300.60
Price to Book Value [P/B] Price to Book Value [P/B] 0.00 4.37
Price to Earnings [P/E] Price to Earnings [P/E] 0.00 16.68
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.92
Dividend Payout Ratio % Dividend Payout Ratio % 0.00 7.75
Dividend per Basic Share Div per Share (Qtr) 0.00 0.70
FCF Dividend Payout Ratio % FCF Dividend Payout Ratio % 0.00 -8.99
Interest Coverage Interest Coverage 0.00 -165.38
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex Growth (1y) % 99.82 -12,127.34
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 137.91 1,715.17
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 4.17
EBIAT Growth (1y) % EBIAT Growth (1y) % -5.98 -2,046.50
EBITDA Growth (1y) % EBITDA Growth (1y) % -4.16 -3,960.13
EBIT Growth (1y) % EBIT Growth (1y) % -5.13 728.13
EBT Growth (1y) % EBT Growth (1y) % -5.13 838.81
EPS Growth (1y) % EPS Growth (1y) % -63.27 26.25
FCF Growth (1y) % FCF Growth (1y) % 54.92 -3,406.06
Gross Profit Growth (1y) % Gross Profit Growth (1y) % 432.37 54.45
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Utilization Ratio 0.25 0.42
Cash Payout Ratio Cash Payout Ratio 0.00 -0.09
Cash Ratio Cash Ratio (Qtr) 1.51 1.46
Current Ratio Curr Ratio (Qtr) 2.51 2.98
Debt to Equity Ratio Debt/Equity (Qtr) 0.01 1.50
Interest Cover Ratio Interest Cover Ratio 0.00 -165.38
Times Interest Earned Times Interest Earned 0.00 -165.38
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % -89.40 -959.56
EBIT Margin % EBIT Margin % -91.65 -1,006.04
EBT Margin % EBT Margin % -91.65 -981.88
Gross Margin % Gross Margin % 66.10 53.03
Net Profit Margin % Net Profit Margin % -92.30 -988.00