investorscraft@gmail.com

Intrinsic ValueRaymond Industrial Limited (0229.HK)

Previous CloseHK$0.94
Intrinsic Value
Upside potential
Previous Close
HK$0.94

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

Raymond Industrial Limited operates as a specialized manufacturer and global distributor of small to medium-sized electrical home appliances, serving a diverse international clientele. The company's core revenue model is built on the design, production, and sale of a focused portfolio including environmental products, batteries, health and personal care items, and kitchen products. Operating within the competitive consumer cyclical sector, Raymond Industrial leverages its long-established manufacturing expertise and supply chain relationships to serve markets across Japan, the United States, China, Europe, and other global regions. Its market positioning is that of a reliable OEM or branded supplier for essential household products, rather than a mass-market leader. The company maintains a niche presence by offering practical, functional appliances that cater to everyday household needs without competing directly with premium branded giants. This strategy allows it to sustain a stable, though not dominant, position in the fragmented global small appliance industry.

Revenue Profitability And Efficiency

The company generated HKD 1.08 billion in revenue for the period, achieving a net income of HKD 45.2 million, which reflects a net profit margin of approximately 4.2%. Operating cash flow was strong at HKD 89.1 million, significantly exceeding net income, indicating healthy cash conversion and efficient management of working capital. Capital expenditures were reported as zero, suggesting a mature operational base with limited reinvestment needs.

Earnings Power And Capital Efficiency

Raymond Industrial demonstrated modest earnings power with diluted EPS of HKD 0.0902. The absence of debt and substantial cash holdings imply high capital efficiency and low financial risk. The company’s operations are largely self-funded, as evidenced by robust operating cash flow that supports both profitability and liquidity without relying on external financing.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring HKD 349.1 million in cash and cash equivalents with no total debt outstanding. This positions the company with a significant net cash position, providing ample liquidity and financial flexibility. The conservative capital structure underscores a low-risk financial profile and considerable resilience to market downturns.

Growth Trends And Dividend Policy

Historical performance suggests stability rather than high growth, with the company maintaining a consistent operational footprint. A dividend of HKD 0.04 per share was distributed, indicating a shareholder-friendly policy supported by strong cash generation and a solid balance sheet. The payout appears sustainable given the lack of debt and substantial cash reserves.

Valuation And Market Expectations

With a market capitalization of approximately HKD 471 million, the company trades at a P/E ratio near 10.4 based on current earnings. The low beta of 0.43 suggests the market perceives it as a defensive stock with lower volatility relative to the broader market, likely reflecting its stable but modest growth prospects.

Strategic Advantages And Outlook

Raymond Industrial's key advantages include a debt-free balance sheet, strong liquidity, and a long-established operational history in a stable niche market. The outlook remains cautious but stable, as the company is well-positioned to navigate economic cycles but may face margin pressure from competitive and cost factors. Its financial conservatism provides a buffer against uncertainty.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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