investorscraft@gmail.com

Intrinsic ValuePak Fah Yeow International Limited (0239.HK)

Previous CloseHK$2.44
Intrinsic Value
Upside potential
Previous Close
HK$2.44

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

Pak Fah Yeow International Limited operates as a specialized healthcare products manufacturer with a century-old heritage, focusing on traditional Chinese medicinal oils and ointments under its established Hoe Hin brand. The company maintains a diversified revenue stream through three distinct segments: Healthcare products manufacturing and distribution, strategic property investments across commercial and residential assets, and treasury investment activities. Its flagship product, White Flower Embrocation, represents a culturally significant remedy in Chinese communities worldwide, supported by complementary offerings like Fúzài 239 and various strain relief formulations. The company leverages its historical brand recognition and distribution networks across Greater China, Southeast Asia, and Western markets, positioning itself as a niche player in the traditional medicine segment while maintaining financial stability through property investments that provide recurring income alongside its core healthcare operations.

Revenue Profitability And Efficiency

The company generated HKD 236.9 million in revenue with strong profitability, achieving a net income of HKD 78.6 million representing a 33.2% net margin. Operating cash flow of HKD 79.0 million significantly exceeded net income, indicating excellent cash conversion efficiency. Capital expenditures were minimal at HKD 0.9 million, reflecting the capital-light nature of its operations and mature product portfolio.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.25 demonstrates solid earnings generation relative to its market capitalization. The company's capital efficiency is evident through minimal debt usage and strong cash generation from operations. The treasury investments segment contributes to overall returns while maintaining conservative risk parameters consistent with the company's established financial philosophy.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with HKD 275.8 million in cash and equivalents against minimal total debt of HKD 4.2 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. Property investments contribute to asset diversification while generating stable rental income streams.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.20 per share representing an 80% payout ratio from earnings. This consistent dividend distribution reflects management's commitment to returning capital while maintaining financial stability. Growth appears measured rather than aggressive, focusing on sustainable operations and prudent capital allocation across its diversified business segments.

Valuation And Market Expectations

With a market capitalization of HKD 779.1 million, the company trades at approximately 3.3 times revenue and 9.9 times earnings. The low beta of 0.352 suggests the market perceives it as a defensive investment with lower volatility than the broader market. The valuation reflects its niche market position and stable, though not rapid, growth prospects.

Strategic Advantages And Outlook

The company's century-old brand heritage and established distribution networks provide sustainable competitive advantages in traditional healthcare products. Its diversified revenue base across healthcare, property, and investments creates stability while the strong balance sheet allows for strategic flexibility. The outlook remains stable given its defensive market positioning and conservative financial management approach.

Sources

Company annual reportsHong 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