investorscraft@gmail.com

Intrinsic ValueQPL International Holdings Limited (0243.HK)

Previous CloseHK$0.39
Intrinsic Value
Upside potential
Previous Close
HK$0.39

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

QPL International Holdings Limited operates as a specialized manufacturer of integrated circuit leadframes and thermal management components for the global semiconductor industry. Its core revenue model is based on the production and sale of precision-engineered products, including small outline integrated circuits, quad flat packages, and thermal enhanced solutions, which are essential for semiconductor assembly and packaging. The company serves a diverse international customer base across the United States, Hong Kong, Europe, and Southeast Asia, positioning itself as a niche supplier in a highly competitive and capital-intensive sector. While its primary focus is semiconductor manufacturing, QPL also engages in ancillary activities such as securities trading and property investment, which provide additional, though secondary, revenue streams. Its market position is that of a smaller, specialized player reliant on technological expertise and long-term customer relationships within the broader semiconductor supply chain, rather than competing on scale with industry giants.

Revenue Profitability And Efficiency

For FY2024, QPL reported revenue of HKD 262.7 million but incurred a significant net loss of HKD 61.4 million, reflecting severe profitability challenges. Operating cash flow was positive at HKD 2.9 million, though capital expenditures of HKD 4.3 million resulted in negative free cash flow, indicating strained operational efficiency amid a difficult market environment.

Earnings Power And Capital Efficiency

The company's earnings power is currently weak, with a diluted EPS of -HKD 0.21. The negative net income, coupled with modest operating cash flow, suggests limited ability to generate returns on invested capital. The capital expenditure outflow further highlights challenges in deploying capital efficiently for future growth.

Balance Sheet And Financial Health

QPL maintains a cash balance of HKD 58.5 million against total debt of HKD 52.3 million, indicating a manageable liquidity position with a net cash positive stance. However, the recent net loss raises concerns about its ability to service obligations if profitability does not improve, though no immediate solvency risk is evident.

Growth Trends And Dividend Policy

The company exhibited negative growth in profitability for the period, with no dividend distribution, reflecting a conservative capital allocation strategy focused on preserving liquidity. The lack of a dividend policy aligns with its current loss-making position and need to retain capital for operational stability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 117.8 million, the market values the company at a significant discount to its revenue, reflecting skepticism about its earnings recovery. The negative beta of -0.855 suggests low correlation with broader market movements, often typical for micro-cap stocks with unique risk profiles.

Strategic Advantages And Outlook

QPL's strategic advantage lies in its specialized manufacturing expertise and established customer relationships within the semiconductor supply chain. The outlook remains challenging due to industry cyclicality and internal profitability issues, requiring improved operational execution and potentially strategic refocusing to return to sustainable growth.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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