investorscraft@gmail.com

Intrinsic ValueLeeport (Holdings) Limited (0387.HK)

Previous CloseHK$0.75
Intrinsic Value
Upside potential
Previous Close
HK$0.75

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

Leeport (Holdings) Limited operates as a specialized industrial machinery and equipment distributor, serving the manufacturing sector with a core focus on the People's Republic of China, Hong Kong, and select international markets. The company's revenue model is built on the trading of a comprehensive portfolio of precision tools and machinery, including metal cutting and forming equipment, measuring instruments, cutting tools, electronic devices, and additive manufacturing systems. This positions Leeport as a critical supply chain partner for manufacturers requiring high-precision components and advanced production technology. Its market position is further strengthened by value-added services such as product design, prototype fabrication, and part manufacturing, which deepen client relationships and provide recurring revenue streams beyond mere distribution. Operating in the competitive industrials sector, the company leverages its long-established presence, founded in 1967, and its subsidiary status under Peak Power Technology Limited to maintain a niche but stable position as a trusted provider of essential manufacturing inputs, though it operates on a relatively small scale within the broader industrial machinery landscape.

Revenue Profitability And Efficiency

The company generated HKD 560.6 million in revenue for the period, achieving a net income of HKD 20.9 million. This translates to a net profit margin of approximately 3.7%, indicating modest profitability. Operating cash flow of HKD 27.8 million was positive and exceeded net income, suggesting reasonable cash conversion from its core trading activities.

Earnings Power And Capital Efficiency

Leeport reported a diluted EPS of HKD 0.091, reflecting its earnings power on a per-share basis. The absence of reported capital expenditures suggests a capital-light business model focused on inventory trading rather than significant fixed asset investments, which typically supports higher returns on capital for distributors.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 26.0 million against total debt of HKD 128.2 million, indicating a leveraged financial structure. The net debt position requires careful management of working capital and liquidity, though the low beta of 0.12 suggests the market perceives its risk profile as stable.

Growth Trends And Dividend Policy

The company demonstrated a shareholder returns policy by distributing a dividend of HKD 0.06 per share. This payout represents a dividend yield based on its current market capitalization, indicating a commitment to returning capital despite its smaller size and leveraged position.

Valuation And Market Expectations

With a market capitalization of approximately HKD 165.7 million, the stock trades at a price-to-earnings ratio derived from its current EPS. The very low beta suggests market expectations for minimal volatility and limited correlation to broader market movements, likely reflecting its niche, stable industrial niche.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-term industry presence and specialized product portfolio serving the manufacturing sector. Its outlook is tied to the health of its core markets in China and Hong Kong, requiring agile management of its leveraged balance sheet to navigate economic cycles and maintain its distribution network.

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