investorscraft@gmail.com

Intrinsic ValueCosmos Machinery Enterprises Limited (0118.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

Cosmos Machinery Enterprises Limited operates as a diversified industrial conglomerate with a multifaceted business model spanning machinery manufacturing, plastic product processing, industrial consumables trading, and printed circuit board services. The company generates revenue through the design, production, and sale of specialized machinery, including injection molding, extrusion, and CNC machines, alongside a comprehensive portfolio of plastic components for automotive, consumer goods, and industrial applications. Its market position is anchored in a vertically integrated approach that combines manufacturing expertise with a robust trading division supplying essential industrial components such as fasteners, tools, motors, and alloy materials. Operating across Hong Kong, Mainland China, and international markets, the firm leverages its long-established presence since 1958 to serve a broad industrial clientele, though it operates in a highly competitive and fragmented sector. The company's additional provision of IT consulting and system integration services further diversifies its revenue streams, creating a niche as a solutions provider beyond pure manufacturing.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.87 billion for the period, demonstrating its operational scale within the industrial sector. However, net income was a modest HKD 7.9 million, indicating thin profit margins amidst competitive pressures and potentially high operating costs. The lack of reported operating cash flow and capital expenditures data limits a full assessment of cash conversion efficiency and reinvestment strategy.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0092, reflecting minimal earnings power relative to the company's revenue base. The absence of cash flow figures prevents a detailed analysis of capital efficiency, though the low net income suggests challenges in translating top-line performance into bottom-line profitability and shareholder returns.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of HKD 519 million, significantly exceeding its total debt of HKD 127 million. This conservative capital structure provides a robust financial cushion and low leverage, supporting stability and mitigating financial risk in a cyclical industrial environment.

Growth Trends And Dividend Policy

No dividend was distributed during the period, aligning with the company's minimal earnings. The lack of historical data prevents a clear analysis of growth trends, though the current performance suggests a focus on preserving capital rather than aggressive expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 193 million, the company trades at a significant discount to its cash holdings, implying a subdued market valuation. The low beta of 0.23 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable but low-growth profile.

Strategic Advantages And Outlook

The company's primary advantages include its diversified industrial footprint, strong balance sheet, and long-established presence. Its outlook is contingent on improving operational efficiency and profitability across its segments, particularly in leveraging its cash reserves for strategic initiatives or higher-margin opportunities within its core machinery and manufacturing operations.

Sources

Company DescriptionFinancial Data Provided

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