investorscraft@gmail.com

Intrinsic ValueBYD Electronic (International) Company Limited (0285.HK)

Previous CloseHK$33.40
Intrinsic Value
Upside potential
Previous Close
HK$33.40

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

BYD Electronic operates as a specialized manufacturing and assembly partner within the global technology hardware ecosystem, primarily serving the mobile handset and new energy vehicle sectors. Its core revenue model is built on providing high-level assembly services and manufacturing key components, including batteries, chargers, and modules, which are sold to original equipment manufacturers. The company leverages its extensive production capabilities and vertical integration to offer a comprehensive suite of products, positioning itself as a critical supplier in complex electronics supply chains. Its strategic focus extends beyond consumer electronics into the burgeoning electric vehicle market, where it supplies essential iron phosphate batteries and parts for buses, trucks, and cars, diversifying its revenue streams and mitigating industry cyclicality. This dual-market approach, combined with its status as a subsidiary of a larger industrial group, provides a stable foundation and significant competitive advantages in cost efficiency and scale within the Asian manufacturing landscape, though it operates in a highly competitive and capital-intensive environment.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 177.3 billion for the period, demonstrating its significant scale in manufacturing. Profitability is evidenced by a net income of HKD 4.27 billion, translating to a diluted EPS of HKD 1.89. Strong operating cash flow of HKD 6.71 billion indicates healthy conversion of earnings into cash, supporting operational flexibility and investment capacity.

Earnings Power And Capital Efficiency

BYD Electronic exhibits solid earnings power, generating substantial operating cash flow that significantly exceeds its capital expenditures of HKD 2.85 billion. This positive free cash flow generation underscores efficient capital deployment towards maintaining and expanding its production capabilities, which is critical in its capital-intensive industry to support future growth and technological advancements.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 7.05 billion. Total debt stands at HKD 12.46 billion, indicating a manageable leverage profile. The company's financial health appears stable, supported by its strong cash generation and affiliation with a larger corporate group, providing a solid foundation for its operations.

Growth Trends And Dividend Policy

Growth is driven by demand in its core mobile components and expanding electric vehicle battery segments. The company has demonstrated a shareholder-friendly approach by paying a dividend of HKD 0.62 per share, indicating a commitment to returning capital alongside reinvesting for future expansion in its targeted high-growth markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 93.4 billion, the market values the company at a significant multiple to its earnings, reflecting expectations for continued growth, particularly in its electric vehicle-related businesses. A beta of 0.18 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

Key strategic advantages include vertical integration, its role within the broader BYD ecosystem, and expertise in high-volume manufacturing. The outlook is tied to global adoption of electric vehicles and technological innovation in consumer electronics, positioning the company to potentially capitalize on these long-term secular trends.

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