investorscraft@gmail.com

Intrinsic ValueWong's International Holdings Limited (0099.HK)

Previous CloseHK$1.40
Intrinsic Value
Upside potential
Previous Close
HK$1.40

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

Wong's International Holdings operates as a diversified electronics manufacturer and property investor with a dual-segment approach. The company's Electronic Manufacturing Service (EMS) division provides comprehensive solutions including product design, manufacturing, testing, and supply chain management for industrial equipment, office electronics, networking peripherals, and consumer digital products. This segment serves global OEM customers across Asia, North America, and Europe through its established Hong Kong base. The property holding division complements this through strategic real estate investments and leasing activities in Hong Kong. Operating since 1962, the company maintains a mature position in the competitive EMS sector, leveraging its long-standing relationships and manufacturing expertise while navigating the capital-intensive nature of electronics production and property development in one of Asia's most dynamic markets.

Revenue Profitability And Efficiency

The company generated HKD 2.66 billion in revenue but reported a significant net loss of HKD 837 million, reflecting substantial challenges in profitability. Despite the negative bottom line, operating cash flow remained positive at HKD 217 million, indicating some operational cash generation capability. The absence of capital expenditures suggests a conservative approach to investment during this challenging period.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 1.75 demonstrates severe earnings pressure, with the company experiencing substantial value destruction for shareholders. The positive operating cash flow relative to the large net loss suggests significant non-cash charges affecting profitability. The lack of capital expenditures indicates either completed investment cycles or strategic capital preservation during this difficult operational phase.

Balance Sheet And Financial Health

The balance sheet shows HKD 720 million in cash against HKD 1.62 billion in total debt, creating a leveraged position that requires careful management. The debt-to-equity structure appears strained given the current profitability challenges. The company's financial flexibility is constrained by this debt burden amid operating losses.

Growth Trends And Dividend Policy

Despite the substantial net loss, the company maintained a dividend payment of HKD 0.0575 per share, suggesting a commitment to shareholder returns or potentially strategic dividend policy considerations. This payout occurred amid challenging growth conditions, indicating either confidence in recovery or established dividend practices that management is reluctant to suspend despite current financial pressures.

Valuation And Market Expectations

With a market capitalization of approximately HKD 670 million, the company trades at a significant discount to its revenue base, reflecting market skepticism about recovery prospects. The low beta of 0.389 suggests the stock exhibits less volatility than the broader market, possibly indicating investor perception of limited upside potential or established value floor considerations.

Strategic Advantages And Outlook

The company's long-established presence since 1962 provides institutional knowledge and customer relationships that could support recovery efforts. The dual business model offers diversification benefits, though both electronics manufacturing and property sectors face cyclical challenges. Success will depend on improving operational efficiency in the EMS division while managing the leveraged balance sheet through this transitional period.

Sources

Company annual reportHong 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