Implemented fee hikes—ranging from S$0.20 to S$0.50 per trip across Grab, Gojek, ComfortDelGro, and Tada

The recently implemented fee hikes—ranging from S$0.20 to S$0.50 per trip across Grab, Gojek, ComfortDelGro, and Tada—stem from Singapore’s new Platform Workers Act, which mandates CPF contributions (starting at 3.5% in 2025 and rising to match traditional employer rates by 2029) and work injury compensation for gig workers. While these changes affect over 8,000 platform workers who have opted into higher CPF contributions since November 2024, the ripple effects on costs and competition are broader.

1. Impact on Demand and Consumer Behavior
   Preliminary estimates from ride-hailing operators suggest that a 3–5% dip in monthly ridership could occur if consumers become more price-sensitive. For regular commuters (e.g., 30 rides per month), an additional S$0.50 per trip translates into roughly S$15 more in monthly expenses. While modest on a per-trip basis, it can accumulate for lower-income users who rely on ride-hailing as their main transport mode.

2. Competitive Landscape and Potential Consolidation
   The ride-hailing market in Singapore is already concentrated, with four major operators commanding over 90% of daily rides. New entrants may find it harder to absorb the cost of mandatory CPF and insurance provisions, risking an even more consolidated market. Larger platforms, with higher capital reserves and diversified revenue streams, can pass on these increased costs to consumers with less threat to their market share.

3. Worker Welfare and Income Stability
   Many gig workers welcome the new protections, as CPF contributions enhance retirement savings and insurance benefits reduce out-of-pocket medical costs. Over the long term, this added security could improve driver retention, meaning platforms may have a more stable driver pool. However, if ridership falls, drivers might see fewer trips per shift, reducing short-term income unless platforms adjust base fares or introduce incentives.

4. Policy Considerations and Alternatives

   • Partial Subsidies: The government could offer a temporary subsidy to platforms for CPF contributions, splitting the cost with operators and riders. This would lighten the immediate cost impact on consumers while still meeting policy goals.
   • Phased Increases: Instead of raising fees all at once, a gradual fee schedule tied to specific CPF contribution milestones (e.g., 1% increments annually) could help riders adapt to price changes.
   • Productivity and Tech Upgrades: Platforms can invest in route optimization algorithms or improved ride-pooling options to lower per-trip costs, offsetting some of the new fees for both drivers and passengers.
   • Targeted Vouchers: For low-income riders, targeted transport credits could mitigate the higher daily costs and prevent reliance on less flexible travel alternatives.

精确指令Guide

在与GPT这类大型语言模型互动时，指令的精确度与完备性直接影响其输出质量。许多使用者在第一次输入指令时，往往只给出简短的描述，随后对结果不甚满意，然后又对模型的能力产生怀疑。事实上，这种情况更多源于指令设计和表述上的不足。要想充分释放GPT的潜力，需要在指令撰写上多下功夫。以下内容将从目标设定、背景提供、思路规划、语言引导、示例辅助、迭代完善到安全与责任等方面展开，力求在撰写GPT指令时帮助你获得更清晰、更高效、更可控的体验。

在动手写指令之前，先要问自己：我希望GPT完成什么样的任务？是想让它提供一篇技术文档的初稿，还是要它角色扮演成面试官，对某个话题展开深入提问？抑或是让它协助进行头脑风暴，产出一些创意点子？不同的目标会影响指令的形式与侧重点，因此必须先厘清需求。若你的目标仅是“给我一个关于X的文本”，那么GPT只会根据其已有知识简单组合出一段文字，结果可能缺乏针对性和深度；若你在指令中清楚交代了使用场景、目标长度、文体风格、重要信息优先级等要素，GPT的答案往往会更贴合实际需要。

在为GPT提供背景信息时，应当将最重要且必要的情境交代给它。许多人在提问时只写下简洁的“一句话需求”，这往往导致模型无法抓住使用者真正的关注点，或在回答时遗漏关键内容。比方说，你打算要一份产品需求文档草稿，可在指令中加入现有产品的概况、预期用户群体、核心功能、技术栈限制以及竞品情况，让GPT对背后的现实条件与行业语境有更好的理解。对于具有技术属性的任务，要特别注意给出必要的专业术语解释或操作环境描述，让GPT能按照你的特定语境进行推理。若涉及业务流程或上下文的关系，最好也在指令开头或中间穿插简明的概述，从而让模型理解你希望在哪个层面展开讨论。

在构思指令时，要谨慎规划思路与逻辑顺序。许多使用者习惯同时抛出多个问题或请求，让GPT“一口气”回答所有内容，这虽然有时可行，但也可能让模型的回答流于杂乱或忽略部分细节。更好的方式往往是根据需求拆分指令，逐步深入。例如，你先让GPT列出某个问题的主要解决方案，然后再对每个解决方案进行逐条探讨与改进。这样做的好处在于，你可以在每一步获得更聚焦的回应，也能及时纠偏或追加背景信息，使整个互动过程更有条理。此外，若指令涉及不同阶段的步骤，例如“先写一份提纲，再展开具体内容，最后总结和补充案例”，你可以在指令中为GPT规划好清晰的顺序，引导它先回答哪部分，再回答哪部分。

在语言表述层面，为GPT下达指令时，最好采用清晰直接的句式，避免过分抽象或含糊的用词。例如，你希望它写一个关于人工智能伦理的演讲稿，若只说“请写一篇演讲稿”，GPT会产出一篇通用的演讲内容，可能难以匹配你的真实情境。相比之下，若你在指令中强调“面向技术从业者，字数在一千字左右，需要突出技术行业在伦理问题上的关键挑战，并提出可行的解决方案”，GPT就能更精确地把握创作方向。在措辞上，若你想让GPT保持某种风格，或以某种人称视角进行创作，也应明确写出来，比如“请以第一人称叙述，口吻温和，适度使用专业术语”。通过这种方式，你能显著提高GPT的输出质量和风格统一度。

在撰写指令时，示例能够让GPT快速理解你的意图。如果你能提供一个示例回答，哪怕它只是个草稿或相对简略的样本，也能让GPT更好地把握你对形式、深度、语气或逻辑结构的偏好。比如，你希望GPT替你生成客户演示PPT的文稿，可以先在指令中贴上一小段你自己写的文案或之前使用过的参考版本，并告诉GPT：“请模仿这个示例的语气、结构和层次，将其扩展到三倍字数，并加入有关市场洞察的段落。”这样做会让GPT在回答时更倾向于遵循示例的风格，并补足你所提出的新需求。若示例中某些地方并不完善，也可在指令里直接说明要避免哪些缺陷或薄弱环节，让GPT针对这些不足加以改进。

撰写完初版指令后，你可以先尝试运行并查看GPT的初步回答，然后再进行迭代与完善。许多任务并不能靠一次指令就达到最佳结果，因此在每一次收到回答后都应检查其与自身需求的差距，评估其在准确性、完整性和可读性等方面的表现。若GPT的回答与预期有偏差，可能是指令过于笼统，也可能是你提供的背景信息不全。此时，你可针对薄弱之处在后续指令中加入更多细节，或对语言做更精细化的要求。你也可以就回答中的具体语句提出质疑，让GPT进行补充解释或修正。通过多回合的问答与调优，最终获得一个更符合预期、信息完备且逻辑清晰的结果。此外，为了让改进过程更有条理，你可以在每次迭代时记录更新要点和新增限制条件，以免在后续指令时重复犯类似错误。

当涉及敏感领域或高风险场景时，指令要格外强调合规与安全。GPT虽然功能强大，但并不具备道德与法律判断的能力。如果你希望它撰写一份医疗领域或法律领域的文本，你必须在指令中清楚说明：“这是科普性的解读，仅供参考，不可替代专业人士的意见”，或者要求GPT使用安全、合规的语言，不要做出过度承诺或不实引导。对于需要严谨数据引用的场合，你也可以在指令中规定：“若使用统计数据，请标注来源或提示数据可能的误差范围。”这样一来，你便能在一定程度上防止模型生成错误信息或者误导性结论。若涉及个人隐私或商业机密，更要在指令中严禁泄漏任何敏感细节，同时对可能出现的风险点进行二次确认。

在一些复杂或大型项目中，你可能需要GPT产出多种类型的文本，包括白皮书、市场分析、技术方案以及FAQ文档等。此时，可以在初始指令或后续指令里加入角色扮演元素，例如“假设你是一位资深市场分析顾问，为一家初创企业做业务扩展建议”，或者“请以系统架构师的角度，列举前后端系统集成的可行方案”。通过明确的角色说明，GPT在回答时会更自动地代入相应的思维模式，更容易产出符合预期的专业建议。

最后，别忘了善用GPT对自身回答的“再加工”功能。有时，你并非一次性就能拿到想要的终极文本，而是需要多次提炼与修改。例如，如果GPT给出的内容过长，而你需要一段精简摘要，可以在后续指令中要求它进行“摘要提炼”，或让它把长文拆分为不同维度（如要点、场景、方法）来帮助你进行筛选和组合。若GPT在回答时显得散乱，你也可以命令它重新整理逻辑顺序，强化段落间的衔接与过渡，让文本更加通顺易读。通过引导GPT在回答后进行自我纠错或自我完善，你能得到一份更符合专业标准或个人要求的成品。

综上所述，要想让GPT在对话中成为高效助手，关键在于写出一条高质量、清晰完备且符合情境的指令。首先要明确需求目标，给出充分的背景信息；接着要用简洁直接的语言组织指令内容，提供可参考的示例，并在回答后进行多回合的检验与调试；最后，对安全和合规场景的特殊需求也要在指令里加以约束。通过这套方法，你可以极大提高与GPT互动的效率和成果质量，让它在你的写作、创意、思考乃至业务决策中都发挥实质作用。撰写指令并非简单的“一问一答”，而是一种系统化的对话设计。随着你对模型特性的不断熟悉，你会找到更准确的表达方式，引导出更契合业务或个人目标的回答，从而真正把GPT的潜力融入到日常工作与研究当中。正如优秀的领导者会因人制宜地下达命令，用得当的时机与方式触发团队最大价值，一份恰到好处的GPT指令，往往也能带来意想不到的高质量产出，让你的各类项目更上一层楼。

---

以下是一个示例，展示如何给GPT下达更精确、更具指导性的指令，让它生成一篇简要的技术文章。示例中包含背景说明、目标与风格要求，以及所需信息范围，帮助GPT产出高质量内容。

示例指令：

---

你现在的角色是“资深云架构师”，面向初创公司的技术团队撰写一篇简要介绍，说明为什么他们在产品早期就需要规划云端部署架构，以及如何选择最合适的云服务供应商。

文章目标：帮助初创公司快速理解云架构设计的必要性，聚焦成本、可扩展性和安全合规三大方面，文章不超过800字。行文要求简洁但不失技术深度，避免使用过多专业缩写。文中可列举常见云服务提供商的特点，例如AWS、Azure和GCP，重点突出它们在成本和可扩展性上的差异，并简要说明各自典型的客户案例。

文章结构： 第一段：引言，简要说明在产品早期就考虑云架构设计的价值。 第二段：从成本、可扩展性和安全合规三方面，阐述早期规划的好处。 第三段：介绍AWS、Azure、GCP的核心优势与差异，并引用1~2个实际案例。 第四段：总结，给出对初创公司的具体建议，强调快速验证与稳健增长的平衡。

请在行文中避免大段的背景叙述，重点放在执行层面和典型应用场景。若涉及数据或市场占比，请给出大致区间并说明可能的参考来源。

输出语言：中文。

这一示例指令做了以下工作： 先说明GPT所扮演的“角色”，让回答更符合“资深云架构师”的逻辑角度。
然后明确目标读者及文章意图，确保写作内容和风格都贴近现实需求。
紧接着，为文章提供了清晰的结构规划，让GPT按照既定顺序展开阐述。
最后，对格式、篇幅、语气和具体信息点（例如行业案例）都做出了限制和说明，进一步减少回答跑题或泛泛而谈的可能性。

通过这种方式，GPT在回答时能有的放矢，更好地匹配使用者的目标与期望，也更容易产出在现实场景中可直接使用或参考的文本。

以下是一份简明的分步指南，帮助你撰写更清晰、详细的 GPT 指令。文末附有一个示例指令，演示如何实际应用这些要点。无论你在做创意头脑风暴、撰写文档，或是寻求技术解答，都能通过此方法最大化 GPT 的潜力。

---

1. 明确目标

在输入任何内容之前，先问自己：希望 GPT 做什么？想要技术解释、创意故事、市场宣讲还是项目规划？明确的目标能让指令朝正确方向前进。

自我提问示例：

• 我需要 GPT 做什么（如撰写摘要、生成大纲、写脚本）？
• 目标读者是谁（如初级开发者、客户、高管）？
• 需要什么深度（基础概览还是专业级细节）？

---

2. 提供必要背景

GPT 在理解了你的场景后才能给出更精准的答案。若是技术文件，可提供系统或技术栈信息；若是创意写作，可描述故事背景、角色关系等。

可包含的背景信息：

• 主题相关的基本情况（如“我们是一家提供云端分析服务的初创公司”）
• 具体限制或要求（如“目标设备内存只有 2GB”）
• 相关示例（如“这是我们之前的产品文档片段”）

---

3. 结构化指令

将指令按一定逻辑组织，避免 GPT 的回答失焦或杂乱。结构清晰有助于 GPT 输出内容更符合需求。

常见结构方式：

• 问答式：逐条列出具体问题，让 GPT 依序回答。
• 步骤式：让 GPT 以步骤或流程的形式呈现指导或方案。
• 分段式大纲：在指令中先划分章节或部分（引言、主体、结论），让 GPT 对每部分依次作答。

---

4. 指定语气、风格与格式

如果需要正式报告、非正式博客，或列点式答案，都要在指令中说明。你也可以要求字数限制或阅读难度。

示例：

• “语气偏正式且简洁，适合 C-level 高管阅读。”
• “把答案控制在 500 字以内。”
• “以条列式方式列出关键建议。”

---

5. 要求示例或补充说明

若需要 GPT 用实例（代码片段、案例研究、类比）来佐证观点，直接在指令里说明要多少个例子、何种类型。

---

6. 迭代、完善并跟进

第一次回答不理想时，可以根据回复情况再进行优化。提供更多限制条件、追问细节或让 GPT 针对某些环节展开说明，逐轮迭代，即可渐进式提升回答品质。

迭代建议：

• 请 GPT 详细展开：针对过于简略的地方要求补充。
• 给予反馈：在对话中说明哪些部分不符合预期。
• 收缩范围：回答过宽或过泛时，通过指令进一步聚焦。

---

7. 示例指令示范

以下示例展示了如何结合前面提到的要点，撰写一条面向 GPT 的更精准指令：

---

指令示例：

角色与背景：
“你是一名经验丰富的产品经理，正在一家资源有限的科技初创公司就新功能的快速上线方案撰写简要建议。”

目标：
“写一份简短、有条理的提案，说明如何在保证软件稳定性的前提下，以最小风险在最短时间内发布新功能。”

结构与风格：
“用三个主要部分撰写：
1）功能概览与必要性，
2）建议的快速上线流程，
3）潜在风险与规避措施。
字数控制在 400 字左右，语言直接明了，适合向高管汇报。”

背景信息：

• “我们的产品是一款 web 分析平台，每日活跃用户 1 万左右。”
• “仅有两名开发人员可以投入到该功能开发。”
• “项目周期限制在 4 周内，必须尽快上线以抢占市场先机。”

特殊请求：
“请引用一个 SaaS 公司在短时间上线新功能的成功案例，并强调他们学到的经验。”

---

8. 结论

想要与 GPT 有效互动，核心在于撰写高质量的指令：先明确需求，并提供足够的情境与约束，再用清晰的结构和指令提示 GPT 发挥所长。若初次回答不够理想，透过迭代式反馈来逐步完善。通过这一方式，你能更好地引导 GPT 产出高价值且精准的答复，无论是写作、技术解答，还是创意构思。

Multishot vs Single Shot GPT

 

GPT has emerged as a powerful tool for market research, offering two distinct approaches: single-shot and multi-shot analysis. Single-shot analysis, characterized by comprehensive one-time prompts, excels in providing rapid market snapshots and initial competitive insights. For instance, a single prompt analyzing the luxury EV market can quickly reveal key players and basic trends.

Multi-shot analysis, conversely, builds understanding through sequential, targeted prompts. This layered approach begins with broad market metrics, drills down into specific competitor comparisons, and culminates in detailed customer segment analysis. By chaining prompts together, researchers can validate findings and uncover nuanced market dynamics that might be missed in a single-shot approach.

While single-shot analysis serves time-sensitive decisions, multi-shot analysis proves invaluable for strategic planning and deep market understanding. The key lies in selecting the appropriate approach based on research depth requirements and time constraints.

Wood Wide Web

 

• The "Wood Wide Web": Trees are connected underground through vast networks of mycorrhizal fungi. These fungi form a symbiotic relationship with tree roots, allowing them to exchange nutrients, water, and even information. Through this network, trees can send alerts to each other about potential threats like insect infestations or diseases.

• Mutual Support: Trees within a community often exhibit altruistic behavior. They share resources such as water and nutrients, especially with young or struggling trees. This cooperation ensures the survival and health of the entire forest ecosystem.

• Chemical Signals: When a tree is under attack by pests, it can release chemical signals into the air and through its roots. These signals serve as warnings to neighboring trees, prompting them to ramp up their own defense mechanisms.

• Mother Trees: Wohlleben highlights the role of "mother trees" or the largest, most connected trees in a forest. These trees play a crucial role in nurturing younger trees by directing nutrients and resources to them, helping to maintain the forest's long-term stability.

Mapletree Pan Asia Commercial Trust (SGX: N2IU) Valuation Report

 

Mapletree Pan Asia Commercial Trust (SGX: N2IU) Valuation Report

Prepared by: Alex Lew

Date: 1st September 2024

---

Executive Summary

This report provides an updated look at Mapletree Pan Asia Commercial Trust (SGX: N2IU), factoring in the latest financial data from 2019 to 2023. Using the Discounted Cash Flow (DCF) method, I’ve estimated the intrinsic value of the trust to be SGD 6.45 per share. Since the current market price is SGD 6.8 per share, it appears the stock is marginally overvalued by about 5%. However, given the trust’s recent growth and increasing dividends, some investors might argue it’s fairly valued or even slightly undervalued.

1. Company Overview

Mapletree Pan Asia Commercial Trust (MPACT) is a significant player in the real estate investment trust (REIT) sector, with a strong focus on retail and office properties across Asia. In 2023, MPACT expanded significantly due to its merger with Mapletree North Asia Commercial Trust, leading to major jumps in revenue, net property income, and total assets.

2. Financial Performance (2019-2023)

Revenue:

• 2019: SGD 443.9 million
• 2020: SGD 482.8 million
• 2021: SGD 479.0 million
• 2022: SGD 499.5 million
• 2023: SGD 826.2 million (up 65.4% year-on-year due to the merger)

Net Property Income (NPI):

• 2019: SGD 347.6 million
• 2020: SGD 377.9 million
• 2021: SGD 377.0 million
• 2022: SGD 388.7 million
• 2023: SGD 631.9 million (up 62.6% year-on-year)

Amount Available for Distribution to Unitholders:

• 2019: SGD 264.0 million
• 2020: SGD 243.2 million
• 2021: SGD 314.7 million
• 2022: SGD 317.0 million
• 2023: SGD 445.6 million

Distribution per Unit (DPU):

• 2019: 9.14 Singapore cents
• 2020: 8.00 Singapore cents
• 2021: 9.49 Singapore cents
• 2022: 9.53 Singapore cents
• 2023: 9.61 Singapore cents

Key Financial Indicators:

• Total Assets: Grew from SGD 7.1 billion in 2019 to SGD 16.8 billion in 2023, primarily due to the merger.
• Total Gross Debt: Rose from SGD 2.35 billion in 2019 to SGD 6.94 billion in 2023.
• Net Asset Value (NAV) per Unit: Increased slightly from SGD 1.60 in 2019 to SGD 1.76 in 2023.

3. Method of Valuation

Discounted Cash Flow (DCF) Method:

To estimate the intrinsic value of MPACT, I used the Discounted Cash Flow (DCF) method. This method involves estimating the future free cash flows (FCFs) the trust is expected to generate, and then discounting these cash flows back to their present value using the Weighted Average Cost of Capital (WACC).

Here’s how I approached it:

1. Projecting Free Cash Flows (FCFs): I estimated the FCFs for 2024-2026 based on the trust’s operating income, adjusted for capital expenditures (CapEx) and working capital changes. Given the trust’s significant growth after the merger, I applied a 3% annual growth rate to reflect stabilization and operational efficiency.

2. Calculating the WACC: I used the Capital Asset Pricing Model (CAPM) to determine the cost of equity, factoring in the risk-free rate, market return, and the trust’s beta. The cost of debt was based on the interest rates of the trust’s outstanding debt. I settled on a WACC of 3.80% for the analysis.

3. Determining the Terminal Value: I calculated the terminal value, which represents the value of the trust’s cash flows beyond the forecast period, using a terminal growth rate of 2.0%. This reflects the long-term growth prospects of the REIT sector and the trust’s stable asset base.

4. Discounting Cash Flows and Terminal Value: I discounted the projected FCFs and terminal value back to their present value using the WACC. The sum of these discounted values gave me the enterprise value of the trust.

5. Deriving the Equity Value: By subtracting the trust’s net debt from the enterprise value, I derived the equity value. Dividing this by the number of shares outstanding gave me the intrinsic value per share.

4. Discounted Cash Flow (DCF) Analysis

Free Cash Flow (FCF) Estimation:

• 2023 FCF Estimate: Based on strong NPI growth and stable operating expenses, the estimated FCF after CapEx is around SGD 618 million.
• CapEx: Adjusted to SGD 1.5 million, given the expanded asset base post-merger.

Projected Free Cash Flows (2024-2026):

• 2024 FCF: SGD 637.2 million (3% growth reflecting post-merger stabilization)
• 2025 FCF: SGD 656.3 million
• 2026 FCF: SGD 675.9 million

Weighted Average Cost of Capital (WACC):

• Cost of Equity: 4.28%
• Cost of Debt: 3.5% (reflecting the increased debt load post-merger)
• WACC: 3.80%

Terminal Value Calculation:

• Terminal Growth Rate: 2.0%
• Terminal Value (2026): SGD 42,519 million
• Present Value of Terminal Value: SGD 37,115 million

Enterprise Value (EV) Calculation:

• Present Value of FCFs (2024-2026): SGD 1,909.4 million
• Present Value of Terminal Value: SGD 37,115 million
• Enterprise Value (EV): SGD 39,024.4 million

Equity Value Calculation:

• Net Debt (2023): SGD 6,940.8 million
• Equity Value: SGD 32,083.6 million
• Shares Outstanding: 5,260.9 million
• Intrinsic Value per Share: SGD 6.45

5. Interpretation and Market Perception

Why Some Investors Might See MPACT as Undervalued:

1. Strong Dividend Yield and DPU Growth:

   • With a current yield of 6.84% and a consistent growth in DPU, income-focused investors might find MPACT attractive. They may argue that the current market price doesn’t fully capture the value of these reliable and increasing distributions.

2. Significant Growth from the Merger:

   • The merger nearly doubled MPACT’s asset base and significantly boosted revenue and NPI. Some investors might believe that the market hasn’t fully priced in the long-term benefits and synergies from this merger.

3. Improved Financial Stability:

   • The substantial increase in total assets and equity, along with effective debt management, could lead some investors to view MPACT as more stable and poised for future value appreciation.

4. Defensive Nature and Geographic Diversification:

   • MPACT’s diversified portfolio across key Asian markets provides defensive characteristics that some investors may believe are undervalued by the current market price.

Why the DCF Analysis Suggests Slight Overvaluation:

1. Intrinsic Value vs. Market Price:

   • The DCF analysis estimates the intrinsic value at SGD 6.45 per share, slightly lower than the current market price of SGD 6.8 per share. This suggests a marginal overvaluation of 5%.

2. Conservative Growth Assumptions:

   • The growth rates used in this analysis are conservative, reflecting realistic expectations post-merger. If the market is pricing in more aggressive growth, the current price might be overly optimistic.

3. Higher Debt Levels:

   • The significant increase in gross debt following the merger could pose risks that aren’t fully reflected in the current market price, justifying a more conservative valuation.

4. Modest Revenue and FCF Growth Post-Merger:

   • While the merger has driven substantial revenue growth, the projected FCF growth remains modest, indicating the challenges of integrating and optimizing such a large portfolio.

6. Conclusion and Investment Recommendation

Intrinsic Value per Share: SGD 6.45
Current Market Price: SGD 6.8
Valuation vs. Market Price: The stock is currently marginally overvalued by approximately 5%.

While the DCF analysis suggests a slight overvaluation, the difference is small. Some investors might see the stock as fairly valued or even slightly undervalued, especially those focused on income and long-term growth prospects after the merger. Given the narrow margin of overvaluation and the potential for future growth, I recommend a HOLD position, with a close watch on post-merger performance and any further debt management strategies.

Uni-Trend Technology (China) Co., Ltd. Valuation Report

Prepared by: Alex Lew, CFA

Date: 1st September 2024

---

Executive Summary

This report provides a comprehensive valuation of Uni-Trend Technology (China) Co., Ltd., using the Discounted Cash Flow (DCF) method, incorporating the latest financial data and detailed scenario analysis. The intrinsic value is estimated at CNY 10.28 per share, indicating a significant potential downside of approximately 67% from the current market price of CNY 31.54. This suggests the stock may be overvalued at present.

1. Company Overview

Uni-Trend Technology specializes in advanced measurement tools and IoT-enabled devices. With a solid market presence in China and recent expansions into the U.S. and German markets, the company is strategically positioned to leverage increasing global demand in the electronic instruments sector.

2. Financial Performance (2019-2023)

Revenue and Net Income:

• 2019:
  • Revenue: CNY 464.24 million
  • Net Income: CNY 32.09 million
• 2020:
  • Revenue: CNY 540.04 million
  • Net Income: CNY 53.27 million
• 2022:
  • Revenue: CNY 885.56 million
  • Net Income: CNY 146.99 million
• 2023 (for the nine months ended September 30):
  • Revenue: CNY 783.52 million
  • Net Income: CNY 131.82 million

EBITDA Margins:

• 2019: 10%
• 2020: 12%
• 2021: 14%
• 2022: 15%
• 2023: 18.95%

3. Cash Flow Analysis

Free Cash Flow Calculation (2024):

• 2024 Projected Revenue: CNY 1,211.84 million (16% growth from 2023 estimate)
• 2024 Projected EBITDA: CNY 205.61 million (EBITDA margin of 17%)
• 2024 CapEx: CNY 121.18 million (10% of revenue)
• Change in Working Capital: -CNY 6.06 million (5% improvement)
• Taxes: CNY 51.40 million (25% tax rate)
• 2024 Free Cash Flow: CNY 39.09 million

Discount Rate (WACC)

• Cost of Equity: 11%
• Cost of Debt: 5%
• Debt/Equity Ratio: 40% Debt, 60% Equity
• WACC: 8.8%

Terminal Value Calculation

• Terminal Growth Rate: 2.5%
• Terminal Value (2026): CNY 1,332.55 million
• Present Value of Terminal Value: CNY 1,013.88 million (discounted at 8.8%)

Enterprise Value Calculation

• Present Value of Free Cash Flows (2024-2026): CNY 156.26 million
• Present Value of Terminal Value: CNY 1,013.88 million
• Enterprise Value (EV): CNY 1,170.14 million

Equity Value Calculation

• Net Debt: CNY 25.30 million
• Equity Value: CNY 1,144.84 million
• Shares Outstanding: 111,324,609 shares
• Intrinsic Value per Share: CNY 10.28

Valuation Methodology

The valuation of Uni-Trend Technology was conducted using the Discounted Cash Flow (DCF) method. This approach involved projecting the company’s future revenue growth and EBITDA margins over a three-year period, based on an assumed annual growth rate and incremental improvements in operational efficiency. Key financial inputs, such as capital expenditures (CapEx), working capital changes, and tax obligations, were factored into the calculation of free cash flows (FCF) for each forecasted year. The Weighted Average Cost of Capital (WACC) was determined by combining the cost of equity and cost of debt, reflecting the company's capital structure and risk profile. The terminal value, representing the company's value beyond the forecast period, was calculated using a conservative growth rate and discounted back to present value. Finally, the enterprise value was derived by summing the present value of future cash flows and terminal value, and the equity value was calculated by adjusting for net debt, leading to the intrinsic value per share. This method provided a comprehensive and quantitative assessment of the company's financial worth.

Conclusion

The DCF analysis indicates an intrinsic value of CNY 10.28 per share, suggesting that Uni-Trend Technology is significantly overvalued at its current market price of CNY 31.54. A HOLD or SELL recommendation is advised, particularly if cash flow management issues persist or expected strategic initiatives do not materialize.

---

Disclaimer

This analysis is based on the latest available data and assumptions as of the report date. Investors should perform their own due diligence before making any investment decisions.

---

This report presents a purely quantitative valuation of Uni-Trend Technology, based on rigorous financial modeling and assumptions.

 

The Art of Japanese Management: Key Concepts

1. The 7-S Framework

Element	Description
Strategy	Plan for sustainable competitive advantage
Structure	Organizational hierarchy and reporting lines
Systems	Daily procedures and activities
Staff	Employees and their capabilities
Style	Leadership and operational approach
Skills	Competencies of employees
Shared Values	Core values and corporate culture

2. Japanese vs American Management Practices

3. Key Japanese Management Practices

• Long-term employment (lifetime employment)
• Consensus decision-making (Ringi system)
• Collective responsibility
• Holistic concern for employees
• Subtle control mechanisms
• Nonspecialized career paths
• Implicit communication

4. Lessons for Western Managers

1. Balance hard and soft elements of management
2. Adopt a longer-term perspective
3. Take a holistic approach to organizational management
4. Explore ways to build consensus in decision-making
5. Invest in broad employee development
6. Recognize the importance of organizational culture

Benjamin Graham's Investment Tips: A Comprehensive Guide

 

Benjamin Graham's Investment Tips: A Comprehensive Guide

Benjamin Graham, often hailed as the father of value investing, has left an indelible mark on the world of finance. His investment principles, articulated in seminal works such as Security Analysis (1934) and The Intelligent Investor (1949), continue to guide investors seeking to build wealth through prudent, disciplined strategies. This article delves into Graham's core investment tips, providing a detailed exploration of his timeless wisdom.

Introduction

Benjamin Graham's legacy in the field of investment is unparalleled. His methodologies and principles have influenced generations of investors, including Warren Buffett, one of his most famous disciples. Graham's approach is centered around the concept of value investing, which involves purchasing securities that appear underpriced by some form of fundamental analysis. Let's explore Graham's key investment tips that have stood the test of time.

Invest with a Margin of Safety

The cornerstone of Graham's investment philosophy is the concept of a margin of safety. This principle involves purchasing securities at prices significantly below their intrinsic value, thereby providing a cushion against errors in analysis or unforeseen market downturns. By focusing on undervalued stocks, Graham believed investors could minimize downside risk while maximizing potential returns.

Graham's approach to the margin of safety often led him to invest in "net-nets," companies whose net current assets (current assets minus total liabilities) exceeded their market capitalization. This strategy ensured that even in a worst-case scenario, the liquidation value of the company's assets would cover the investment cost, thereby protecting the investor from significant losses.

Embrace Market Volatility

Graham's famous allegory of "Mr. Market" illustrates his view on market volatility. He personified the market as an irrational partner who offers to buy or sell shares at varying prices each day. Graham advised investors to take advantage of Mr. Market's mood swings rather than being swayed by them. This means buying undervalued stocks during market downturns and selling overvalued ones during market upswings.

To manage volatility, Graham recommended two strategies:

• Dollar-Cost Averaging: This involves investing a fixed amount of money at regular intervals, regardless of market conditions. This strategy reduces the risk of making poor investment decisions based on short-term market fluctuations.
• Balanced Portfolio: Graham advocated maintaining a balanced portfolio of stocks and bonds, typically allocating between 25% and 75% to each asset class depending on market conditions. This balance helps preserve capital during downturns while providing growth opportunities during upswings.

Understand Your Investor Profile

Graham distinguished between two types of investors: defensive (or passive) and enterprising (or active). Defensive investors prioritize capital preservation and seek steady, moderate returns with minimal effort. They typically invest in high-quality, well-established companies or index funds that track the broader market.

Enterprising investors, on the other hand, are willing to dedicate significant time and effort to research and analysis in pursuit of higher returns. They look for undervalued stocks, special situations, and other opportunities that require a deeper understanding of the market and individual companies. Graham emphasized that enterprising investors must be disciplined and thorough in their analysis to succeed.

Focus on Intrinsic Value

Central to Graham's investment philosophy is the concept of intrinsic value, the true worth of a company based on its fundamentals, such as earnings, dividends, and assets. Graham believed that the market often misprices stocks due to irrational behavior, creating opportunities for astute investors to buy undervalued securities.

To determine intrinsic value, Graham developed various methods, including the famous Graham formula:

$\text{Intrinsic Value}=\text{Current Earnings}\times (8.5+2\times \text{Expected Annual Growth Rate})$

This formula helps investors estimate the fair value of a stock based on its earnings and growth prospects. By comparing this intrinsic value to the market price, investors can identify undervalued stocks with a significant margin of safety.

Conduct Thorough Research

Graham was a strong advocate for rigorous research and analysis before making any investment decisions. He emphasized the importance of understanding a company's financial statements, competitive position, management quality, and industry dynamics. This thorough analysis helps investors make informed decisions and reduces the risk of investing in overhyped or fundamentally weak companies.

Key aspects of Graham's research methodology include:

• Financial Health: Assessing a company's balance sheet, income statement, and cash flow statement to ensure it has strong financial health and manageable debt levels.
• Earnings Stability: Evaluating the consistency and growth of a company's earnings over time.
• Dividend Record: Considering the company's history of paying dividends, which can indicate financial stability and shareholder-friendly management.
• Valuation Metrics: Using valuation ratios such as Price-to-Earnings (P/E) and Price-to-Book (P/B) to determine if a stock is attractively priced relative to its fundamentals.

Diversify Your Portfolio

Graham recognized the importance of diversification in mitigating risk. By spreading investments across different asset classes, industries, and geographies, investors can reduce the impact of any single investment's poor performance on their overall portfolio. However, Graham cautioned against over-diversification, which can dilute potential returns. He recommended a balanced approach that spreads risk intelligently while focusing on high-quality, undervalued stocks.

Avoid Speculation

Graham made a clear distinction between investment and speculation. He defined an investment as an operation that, upon thorough analysis, promises safety of principal and an adequate return. Anything that does not meet these criteria is considered speculation. Graham warned against speculative activities, such as chasing hot stocks or trying to time the market, as they often lead to significant losses.

Maintain Financial Discipline

Graham emphasized the importance of financial discipline in investing. This includes setting clear investment goals, adhering to a well-thought-out plan, and avoiding emotional decision-making. By maintaining discipline, investors can stay focused on their long-term objectives and avoid the pitfalls of short-term market fluctuations.

Adopt a Long-Term Perspective

One of Graham's most enduring pieces of advice is to adopt a long-term perspective when investing. He believed that short-term market movements are often driven by irrational behavior and do not reflect the true value of a company. By focusing on the underlying fundamentals and having patience, investors can benefit from the market's eventual recognition of a company's intrinsic value.

Be Skeptical of Popular Opinion

Graham often warned against following the herd or being influenced by popular market trends and media hype. He believed that the best investment opportunities often lie in unpopular or overlooked stocks. By maintaining an independent, contrarian mindset, investors can identify undervalued securities that others may have missed.

Conclusion

Benjamin Graham's investment principles have stood the test of time, providing a solid foundation for countless successful investors. By focusing on undervalued stocks, maintaining a margin of safety, conducting thorough research, and adopting a disciplined, long-term approach, investors can navigate the complexities of the market and achieve sustainable wealth creation. Graham's timeless wisdom continues to serve as a guiding light for those seeking to invest intelligently and prudently.

Investing in Singapore ETFs: A Comprehensive Guide

## Investing in Singapore ETFs: A Comprehensive Guide

Exchange-Traded Funds (ETFs) have become a popular investment vehicle due to their cost-effectiveness, liquidity, and ability to provide diversified exposure to various markets and asset classes. This article will guide you through the process of investing in ETFs in Singapore, highlight the reasons to avoid synthetic ETFs, and discuss the tax implications associated with ETF investments.

### How to Invest in ETFs in Singapore

Investing in ETFs in Singapore can be done through several methods:

- **Brokerage Accounts**: You can purchase ETFs directly from the Singapore Exchange (SGX) via a brokerage account. This method provides flexibility and control over your investments[1].

- **Regular Savings Plans (RSP)**: RSPs allow you to invest a fixed sum regularly, typically on a monthly basis. This method is suitable for investors who prefer a disciplined, dollar-cost averaging approach[1].

- **Robo-Advisors**: These platforms offer automated, diversified portfolios that include ETFs. They are ideal for investors seeking a hands-off approach[4].

### Types of ETFs

In Singapore, ETFs are categorized into two main types:

- **Excluded Investment Products (EIP-ETFs)**: These are simpler and generally suitable for retail investors with basic financial knowledge[1].

- **Specified Investment Products (SIP-ETFs)**: These involve derivatives and are more complex, requiring investors to pass a Customer Account Review (CAR) to assess their understanding of the product's risks[1].

### Why Avoid Synthetic ETFs

Synthetic ETFs replicate the performance of an index using derivatives such as swaps, rather than holding the actual underlying assets. While they can offer certain advantages, there are several reasons to be cautious:

- **Counterparty Risk**: Synthetic ETFs rely on counterparties (usually banks) to deliver the returns of the index. If the counterparty defaults, investors may face significant losses[3][9].

- **Transparency Issues**: The use of derivatives can make synthetic ETFs less transparent compared to physical ETFs, which hold the actual securities of the index[3][15].

- **Higher Tax Implications**: Synthetic ETFs may incur higher capital gains taxes due to their structure, potentially reducing overall returns[3][9].

- **Regulatory Concerns**: Regulatory bodies have raised concerns about the safety and complexity of synthetic ETFs, leading to stricter regulations in some regions[9][12].

### Tax Considerations for ETF Investments

Taxation is a critical factor that can impact the returns on ETF investments. Here are the key tax considerations for Singapore investors:

- **Withholding Tax**: Dividends and interest income from ETFs may be subject to withholding tax in the source country. For example, US-listed ETFs typically incur a 30% withholding tax on dividends[2][5].

- **Fund-Level Taxes**: Some ETFs may be subject to taxes at the fund level, including direct taxes, net asset taxes, and transaction taxes[8].

- **Investor-Level Taxes**: Distributions from ETFs to investors may also be subject to withholding tax, and capital gains tax may apply upon the sale of ETF units[8].

### Choosing the Right ETF

When selecting an ETF, consider the following factors:

- **Expense Ratio**: Lower expense ratios mean lower costs, which can enhance net returns[2][5].

- **Liquidity**: Highly liquid ETFs are easier to buy and sell without significant price impact[2][5].

- **Tracking Error**: A lower tracking error indicates that the ETF closely follows its benchmark index[3][15].

- **Tax Efficiency**: Consider the tax implications of the ETF's domicile and structure. For example, Irish UCITS ETFs are often more tax-efficient for Singapore investors compared to US-domiciled ETFs[2][14].

### Conclusion

Investing in ETFs in Singapore offers a convenient and cost-effective way to gain diversified exposure to various markets and asset classes. However, it is crucial to be aware of the risks associated with synthetic ETFs and the tax implications that can affect your returns. By carefully selecting the right ETFs and understanding the associated costs and risks, you can optimize your investment strategy and achieve your financial goals.

For investors seeking a hands-off approach, robo-advisors and regular savings plans provide excellent alternatives to direct ETF investments. Always consider consulting with a financial advisor to tailor your investment strategy to your specific needs and risk tolerance.

By following these guidelines, you can navigate the complexities of ETF investments in Singapore and make informed decisions that align with your financial objectives.

Sources

[1] Ways to Invest in ETFs - Singapore - DBS Bank https://www.dbs.com.sg/treasures/investments/product-suite/equities/etf

[2] How to Buy and Invest in S&P 500 ETFs in Singapore - StashAway https://www.stashaway.sg/r/how-to-buy-invest-snp500-etfs-singapore

[3] How Synthetic ETFs Are Different Than Physical ETFs - Investopedia https://www.investopedia.com/articles/investing/061614/synthetic-vs-physical-etfs.asp

[4] Investing In Exchange Traded Funds (ETFs): A Newbie's Guide https://www.singsaver.com.sg/blog/investing-in-exchange-traded-funds

[5] The DBS Guide to Investing in the S&P 500 https://www.dbs.com.sg/personal/articles/nav/investing/how-to-invest-in-the-snp-500

[6] Physical ETFs are safer than synthetic ETFs – a misconception? https://www.etfstream.com/articles/physical-etfs-are-safer-than-synthetic-etfs-a-misconception

[7] ETF Investing 101 – Beginners Guide - Standard Chartered Singapore https://www.sc.com/sg/wealth/insights/etf-investing-and-what-you-need-to-know/

[8] [PDF] ETF taxation report for Singapore investors - Asia Risk Events 2024 https://asia-risk-events.eb8.infopro-insight.com/sites/default/files/2018-06/ETF_Tax_report_Singapore_EN.pdf

[9] The hidden risks of synthetic ETFs - ETF Stream https://www.etfstream.com/articles/the-hidden-risks-of-synthetic-etfs

[10] Top 10 ETFs in Singapore: Start Investing in ETFs - MoneySmart Blog https://blog.moneysmart.sg/invest/index-fund-etf-singapore/

[11] [PDF] ETF taxation report for investors - HKEX https://www.hkex.com.hk/-/media/HKEX-Market/Products/Securities/Exchange-Traded-Products/Launch/ETF-Tax-Report-2021-Sep_Singapore.pdf

[12] The decline of synthetic ETFs - justETF https://www.justetf.com/en/news/etf/the-decline-of-synthetic-etfs.html

[13] [2024 Edition] Complete Guide To ETF Investing in Singapore https://dollarsandsense.sg/complete-guide-etf-investing-singapore/

[14] Best ETFs to Buy and Hold Long-Term for Singaporeans - Connect https://www.syfe.com/magazine/best-etfs-to-buy-and-hold-long-term-for-singaporeans/

[15] Physical vs synthetic ETFs - Curvo https://curvo.eu/article/physical-vs-synthetic-etf