investorscraft@gmail.com

Intrinsic ValueElate Holdings Limited (0076.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

Elate Holdings Limited operates as a diversified industrial technology company with a core focus on graphite product manufacturing and electronic solutions for specialized sectors. The company serves demanding industries including medical, defense, aerospace, transportation, and security with precision-engineered components, leveraging its technical expertise in materials science. Beyond its industrial operations, Elate maintains an investment portfolio through securities trading and has expanded into cultural media development, producing films, television content, and digital programming. This dual approach combines stable industrial manufacturing with growth-oriented investments, positioning the company across multiple technology-driven markets. The Hong Kong-based firm maintains a global distribution network for its graphite products while developing intellectual property in the entertainment sector, creating a unique hybrid business model that balances traditional industrial revenue with emerging media opportunities.

Revenue Profitability And Efficiency

Elate generated HKD 431 million in revenue with net income of HKD 40.3 million, demonstrating a healthy 9.3% net profit margin. The company maintained positive operating cash flow of HKD 14.2 million while managing minimal capital expenditures of HKD 386,000, indicating efficient capital allocation and stable operational performance in its core manufacturing and electronics businesses.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.11, reflecting effective earnings generation from its diversified operations. With minimal capital expenditure requirements relative to operating cash flow, Elate demonstrates capital-efficient operations, allowing resources to be allocated toward strategic investments and working capital needs without significant debt financing.

Balance Sheet And Financial Health

Elate maintains a strong financial position with HKD 12.6 million in cash and equivalents against negligible total debt of HKD 311,000. This conservative capital structure provides significant financial flexibility and low leverage risk, supporting the company's ability to weather economic cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund operations and growth initiatives. This approach suggests management prioritizes reinvestment in the business, potentially supporting expansion in both industrial manufacturing and cultural media development segments rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 110 million, the company trades at a P/E ratio of around 2.7 based on current earnings. This modest valuation multiple reflects market perceptions of the company's small size, diversified but potentially less focused business model, and exposure to cyclical industrial sectors.

Strategic Advantages And Outlook

Elate's strategic position combines stable industrial manufacturing with growth-oriented media investments, providing diversification benefits. The company's expertise in specialized graphite products for defense and aerospace sectors offers technical barriers to entry, while its media ventures represent potential upside. Maintaining a strong balance sheet positions Elate to capitalize on opportunities in both traditional and emerging business segments.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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