investorscraft@gmail.com

Intrinsic ValueHerald Holdings Limited (0114.HK)

Previous CloseHK$0.63
Intrinsic Value
Upside potential
Previous Close
HK$0.63

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

Herald Holdings Limited operates as a diversified manufacturer and distributor within the consumer cyclical sector, specializing in toys, computer products, and branded timepieces. Its core revenue model is derived from manufacturing and selling a broad product portfolio, including action figures, electronic radio-controlled toys, smart IoT devices, and watches under licensed brands such as Braun and Vivienne Westwood. The company serves a global customer base across North America, Europe, and Asia, leveraging its operational presence in Hong Kong and mainland China. Its market positioning is that of a niche contract manufacturer and brand licensee, operating in the competitive leisure products industry. The firm's diversified offerings across toys, electronics, and housewares provide some resilience against market cyclicality, though it faces intense competition from larger global toy manufacturers and consumer electronics firms. Its strategy includes a blend of proprietary manufacturing, third-party licensing, and selective property investments, creating a multifaceted business structure.

Revenue Profitability And Efficiency

The company generated HKD 703.7 million in revenue with a net income of HKD 32.9 million, reflecting a net margin of approximately 4.7%. Operating cash flow was robust at HKD 74.6 million, significantly exceeding capital expenditures of HKD 3.3 million, indicating healthy cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0544, demonstrating modest earnings power. The substantial operating cash flow of HKD 74.6 million, which is more than double net income, suggests strong quality of earnings and efficient conversion of profits into cash, supporting internal funding capabilities.

Balance Sheet And Financial Health

The balance sheet is notably strong with HKD 266.1 million in cash and equivalents against minimal total debt of HKD 3.8 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and low risk of financial distress.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.03 per share. The dividend appears sustainable given the strong cash position and positive cash flows, though revenue growth trends are not explicitly detailed in the provided data.

Valuation And Market Expectations

With a market capitalization of approximately HKD 374.8 million, the stock trades at a P/E ratio around 11.4 based on current earnings. The low beta of 0.339 suggests the market perceives it as a defensive stock with lower volatility relative to the broader market.

Strategic Advantages And Outlook

Key advantages include a net cash balance sheet, global diversification, and a diversified product portfolio across toys and electronics. The outlook depends on sustaining licensing agreements, managing consumer demand cycles, and leveraging its strong financial position for potential strategic initiatives.

Sources

Company description and financial data provided in user query

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