investorscraft@gmail.com

Intrinsic ValueWinshine Science Company Limited (0209.HK)

Previous CloseHK$0.21
Intrinsic Value
Upside potential
Previous Close
HK$0.21

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

Winshine Science Company Limited operates a diversified business model spanning three distinct segments: Toys, Securities Investments, and Medical and Health. Its core legacy operation involves the manufacturing and trading of hard and stuffed toys, serving markets in Hong Kong, Mainland China, the United States, Europe, and Korea. This positions the company within the global consumer cyclical and leisure goods sector, where it contends with intense competition and shifting consumer preferences. Beyond toys, the company engages in securities investment and trading activities, provides credit finance and management services, and conducts property leasing. A more recent strategic pivot involves the research and development of medical and health technology solutions, representing an effort to diversify its revenue streams and enter a higher-growth potential market. This multifaceted approach results in a complex corporate structure that is not a pure-play toy manufacturer but rather a hybrid entity with exposure to both traditional manufacturing and financial services, alongside an emerging technology venture.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 515.9 million for the period. However, this top-line performance was overshadowed by significant operational challenges, resulting in a net loss of HKD 73.0 million. This negative profitability, evidenced by a diluted EPS of -HKD 0.56, indicates considerable inefficiencies and cost pressures within its business operations that eroded its revenue base.

Earnings Power And Capital Efficiency

Winshine's earnings power is currently severely impaired, as reflected by its substantial net loss. The reported operating and investing cash flows were nil, which limits any meaningful analysis of capital efficiency or cash generation from core operations for this period. This absence of positive cash flow further underscores the company's challenged financial performance.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 55.3 million against a significantly larger total debt burden of HKD 219.6 million. This high debt-to-cash ratio raises immediate concerns about liquidity and financial flexibility. The company's ability to service its obligations and fund its various business segments may be constrained by this leveraged position.

Growth Trends And Dividend Policy

Current financial results indicate a period of contraction rather than growth, with profitability deeply negative. Reflecting this strained financial condition, the company's dividend policy is conservative, with a dividend per share of HKD 0.00 declared for the period. Capital retention appears to be the priority over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 44.1 million, the market is valuing the company at a significant discount to its reported revenue, which is a common characteristic for firms experiencing losses. A beta of 0.575 suggests the stock has been less volatile than the broader market, potentially indicating lower growth expectations from investors.

Strategic Advantages And Outlook

The company's main strategic advantage may lie in its diversification efforts, particularly its entry into the medical and health technology sector. However, the outlook is clouded by its current lack of profitability and high debt load. Successful execution of its R&D initiatives and a return to profitability are critical for improving its long-term prospects.

Sources

Company DescriptionProvided 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