investorscraft@gmail.com

Intrinsic ValueStarlite Holdings Limited (0403.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

Starlite Holdings Limited is a specialized manufacturer and provider of sustainable packaging and printed products, operating primarily in the consumer cyclical sector. The company's core revenue model is built on the production and sale of molded pulp packaging, labels, and novelty books, serving a diverse global clientele across industries including food and beverage, luxury goods, pharmaceuticals, and consumer electronics. Its market position is that of a niche industrial supplier with an international footprint, leveraging its long-established presence since 1970 to provide integrated packaging solutions. The company operates through manufacturing facilities in Mainland China and Hong Kong, distributing its products to key markets in the United States, Southeast Asia, and Europe, which provides geographic diversification but also exposes it to global supply chain dynamics and regional economic conditions. Its focus on molded pulp and eco-friendly packaging, marketed through its 'teamgreenworld' platform, aligns with growing environmental trends, though it operates in a highly competitive and fragmented industry where scale and cost efficiency are critical.

Revenue Profitability And Efficiency

The company reported revenue of HKD 895.3 million for the period, indicating a substantial operational scale. However, profitability was challenged with a net loss of HKD 26.9 million, reflecting margin pressures or operational inefficiencies. Operating cash flow was positive at HKD 9.0 million, but capital expenditures of HKD 18.2 million resulted in negative free cash flow, suggesting ongoing investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -HKD 0.0538, indicating weak earnings power for the period. The negative net income, coupled with modest operating cash flow, points to challenges in converting revenue into sustainable profits. Capital efficiency appears constrained, as evidenced by the net cash outflow from investing activities exceeding operating inflows.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 198.7 million against total debt of HKD 78.8 million, indicating a healthy net cash position. This conservative leverage profile provides financial flexibility, though the recent operating loss warrants monitoring of cash burn rates and working capital management.

Growth Trends And Dividend Policy

Despite the reported loss, the company maintained a dividend payment of HKD 0.01 per share, signaling management's commitment to shareholder returns. Growth trends appear mixed, with the need to balance investment in capacity and technology against near-term profitability challenges in a competitive packaging market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 100.6 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about future profitability. The negative beta of -0.424 suggests low correlation with broader market movements, typical of micro-cap stocks with specific operational dynamics.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence, diversified product portfolio, and focus on sustainable packaging solutions through molded pulp products. The outlook depends on improving operational efficiency, leveraging its net cash position for strategic initiatives, and capitalizing on environmental trends in packaging, though competitive pressures remain a key challenge.

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