investorscraft@gmail.com

Intrinsic ValueMinth Group Limited (0425.HK)

Previous CloseHK$36.78
Intrinsic Value
Upside potential
Previous Close
HK$36.78

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

Minth Group Limited operates as a comprehensive automotive components manufacturer specializing in body parts, molds, and electric vehicle systems. The company generates revenue through design, development, manufacturing, and global sales of precision automotive components to major OEMs across multiple continents. Its diversified product portfolio includes traditional body structures alongside emerging EV technologies like batteries and motor systems, positioning Minth as an integrated supplier in the evolving automotive supply chain. The company maintains a strong presence in China while expanding internationally through operations in key automotive markets including the United States, Mexico, Germany, Thailand, and Japan, serving both conventional and electric vehicle manufacturers. This global footprint provides diversification benefits while leveraging cost advantages from its Chinese manufacturing base. Minth's vertical integration capabilities spanning from mold design to final assembly enable competitive pricing and quality control, making it a strategic partner for automakers seeking reliable component suppliers with technological expertise in both traditional and electric vehicle segments.

Revenue Profitability And Efficiency

Minth generated HKD 23.15 billion in revenue with net income of HKD 2.32 billion, reflecting a net margin of approximately 10%. The company demonstrated solid operational efficiency with operating cash flow of HKD 3.27 billion, significantly exceeding capital expenditures of HKD 1.91 billion, indicating healthy cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 2.02, supported by strong operating cash flow generation that covered capital investment requirements. With 1.15 billion shares outstanding, Minth maintains reasonable capital efficiency in its manufacturing operations, though specific return metrics would require additional financial detail for comprehensive assessment.

Balance Sheet And Financial Health

Minth maintains a conservative financial position with HKD 2.44 billion in cash against total debt of HKD 8.50 billion. The debt level appears manageable given the company's stable cash flow generation and established market position, providing adequate liquidity for ongoing operations and strategic investments in EV component manufacturing.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.435, representing a payout ratio of approximately 21.5% based on current EPS. This balanced approach supports both investor returns and retained earnings for continued expansion in the evolving automotive components market, particularly in electric vehicle technologies.

Valuation And Market Expectations

With a market capitalization of HKD 35.49 billion, the market values Minth at approximately 1.5 times revenue and 15.3 times earnings. The beta of 1.028 indicates stock performance generally aligns with broader market movements, reflecting investor perception of the company as a established automotive supplier with moderate growth expectations.

Strategic Advantages And Outlook

Minth's strategic advantage lies in its diversified product portfolio spanning traditional automotive components and emerging EV technologies. The company's global manufacturing footprint and vertical integration capabilities position it well to capitalize on the automotive industry's transition toward electric vehicles while maintaining strength in conventional automotive supply chains.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual Report data

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