investorscraft@gmail.com

Intrinsic ValueChina In-Tech Limited (0464.HK)

Previous CloseHK$1.37
Intrinsic Value
Upside potential
Previous Close
HK$1.37

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

China In-Tech Limited operates as a specialized manufacturer and designer of electrical haircare products within the consumer defensive sector, serving global markets through a diversified distribution network. The company generates revenue primarily through original design manufacturing and contract processing services for brand owners and importers, positioning itself as a B2B supplier rather than a consumer-facing brand. Its market position is characterized by extensive geographic reach across Asia, Europe, the Americas, Africa, and Australia, though it operates in a highly competitive manufacturing landscape with thin margins. The company's core competency lies in its manufacturing capabilities and established relationships with beauty supply retailers, wholesalers, chain stores, and mass merchandisers, though it faces significant pressure from lower-cost manufacturing regions and evolving consumer preferences in the personal care electronics segment.

Revenue Profitability And Efficiency

The company reported revenue of HKD 105.8 million but experienced significant operational challenges, with a net loss of HKD 49.7 million and negative operating cash flow of HKD 18.7 million. This performance indicates severe profitability issues and inefficient cash generation relative to its revenue base, suggesting fundamental operational or market positioning difficulties in the competitive manufacturing landscape.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0896 and negative operating cash flow, the company demonstrates weak earnings power and poor capital allocation. The modest capital expenditures of HKD 1.2 million indicate limited investment in growth or operational improvements, reflecting constrained financial flexibility and challenging return on capital metrics in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows concerning liquidity with cash and equivalents of HKD 11.4 million against total debt of HKD 41.9 million, creating a strained financial position. The negative cash flow from operations exacerbates these liquidity concerns, indicating potential financial stress and limited capacity to service obligations without external financing or operational turnaround.

Growth Trends And Dividend Policy

Current financial metrics reveal contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash preservation priorities. The absence of shareholder returns and negative operational trends suggest the company is focused on survival rather than expansion, with limited visibility on near-term recovery prospects in the competitive manufacturing sector.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 588 million, the market appears to be pricing in some recovery potential despite current financial distress. The high beta of 1.846 indicates significant volatility and sensitivity to market movements, reflecting investor uncertainty about the company's turnaround prospects and future viability in the global manufacturing landscape.

Strategic Advantages And Outlook

The company's primary advantages include its established manufacturing infrastructure and global distribution relationships, though these are offset by operational inefficiencies and competitive pressures. The outlook remains challenging given current financial performance, requiring significant operational restructuring or strategic repositioning to achieve sustainable profitability in the evolving global manufacturing environment for personal care products.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

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