investorscraft@gmail.com

Intrinsic ValueComputime Group Limited (0320.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

Computime Group Limited operates as a specialized electronics manufacturer and technology solutions provider, serving global markets from its Hong Kong base. The company's core revenue model is bifurcated into its proprietary Smart Solutions segment, which develops and sells its own SALUS-branded control products for building automation and energy management, and its Contract Manufacturing Services arm, which offers comprehensive OEM/ODM production for clients in appliance, HVAC, industrial, and medical sectors. This dual approach allows Computime to leverage its extensive R&D and manufacturing expertise across both branded and white-label products, creating a diversified revenue stream. Its market position is that of a nimble, innovation-focused player, competing by offering integrated design and manufacturing services rather than competing on scale alone with larger electronics manufacturing services (EMS) providers. The company's deep expertise in electronic controls and human-machine interfaces provides a defensible niche within the broader consumer electronics and industrial technology landscape.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 4.0 billion, demonstrating its operational scale. Net income was HKD 92.6 million, resulting in a net profit margin of approximately 2.3%, which is indicative of the competitive and often low-margin nature of contract manufacturing. The company generated strong operating cash flow of HKD 278.1 million, significantly exceeding its net income, highlighting efficient working capital management and high-quality earnings.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in its diluted EPS of HKD 0.11. Capital expenditure of HKD 57.3 million was focused on maintaining and upgrading its manufacturing capabilities. The substantial operating cash flow coverage of capex suggests the business can fund its necessary investments internally without straining its financial resources, pointing to solid capital efficiency.

Balance Sheet And Financial Health

Computime maintains a conservative financial structure with a cash balance of HKD 195.8 million against total debt of HKD 180.5 million, resulting in a net cash position. This strong liquidity profile and minimal leverage provide significant financial flexibility and resilience, positioning the company well to navigate economic cycles and invest in strategic opportunities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of HKD 0.05 per share. This payout, against earnings of HKD 0.11 per share, represents a payout ratio of approximately 45%, indicating a balanced approach that rewards investors while retaining capital for reinvestment and future growth initiatives within its core markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 556 million, the market values the company at a price-to-earnings ratio of roughly 6.0x based on trailing earnings. This modest valuation multiple may reflect the market's perception of the company's niche positioning and the competitive dynamics within the electronics manufacturing industry.

Strategic Advantages And Outlook

Computime's strategic advantage lies in its integrated offering of both proprietary smart solutions and contract manufacturing, deep technical expertise in electronic controls, and a financially robust balance sheet. The outlook is tied to its ability to continue innovating within its SALUS brand and securing contracts with OEM clients in growing end markets like smart home, HVAC, and medical technology, leveraging its global footprint.

Sources

Company DescriptionProvided Financial Data

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