investorscraft@gmail.com

Intrinsic ValueXingye Alloy Materials Group Limited (0505.HK)

Previous CloseHK$1.03
Intrinsic Value
Upside potential
Previous Close
HK$1.03

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

Xingye Alloy Materials Group Limited operates as a specialized manufacturer and trader of high-precision copper plates and strips, serving a diverse international client base across Mainland China, Taiwan, Hong Kong, Singapore, and other Asian markets. The company's core revenue model is built on the production and sale of these essential industrial materials, supplemented by strategic trading of raw materials and value-added processing services for customers. This positions Xingye within the competitive basic materials sector, where precision and supply chain reliability are critical differentiators for securing long-term contracts in electronics, construction, and industrial manufacturing. A notable, though non-core, diversification includes the management of an internet and mobile gaming investment portfolio, representing a separate revenue stream. Its market position is that of a regional specialist, leveraging its long-established operational history since 1985 to serve specific industrial niches rather than competing as a large-scale commodity producer, focusing on quality and customer-specific solutions.

Revenue Profitability And Efficiency

The company generated HKD 8.05 billion in revenue for the period, achieving a net income of HKD 241.2 million. This translates to a net profit margin of approximately 3.0%, indicating modest profitability within its competitive sector. Operating cash flow of HKD 225.4 million was sufficient to cover capital expenditures of HKD 274.3 million, suggesting cash generation from core operations is currently aligned with its investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.27, reflecting the company's earnings power on its outstanding share base. The significant capital expenditure outlay, which exceeded operating cash flow, indicates an active investment cycle, likely aimed at expanding production capacity or improving operational efficiency. The return on these investments will be a key factor for future earnings growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 418.8 million against total debt of HKD 1.20 billion. This results in a net debt position, which is common for capital-intensive manufacturing firms. The overall financial health appears manageable, but the leverage requires consistent operational cash flow generation to service obligations comfortably.

Growth Trends And Dividend Policy

The company has not instituted a dividend policy, as evidenced by a dividend per share of HKD 0.00, opting instead to retain earnings for reinvestment into the business. Growth is likely focused on expanding its core copper materials operations and its ancillary gaming investments, as indicated by the level of capital expenditures.

Valuation And Market Expectations

With a market capitalization of approximately HKD 859 million, the stock trades at a price-to-earnings ratio of roughly 13.2 based on the reported EPS. A beta of 0.15 suggests the market perceives the stock as significantly less volatile than the broader market, potentially pricing in a stable, albeit niche, business model.

Strategic Advantages And Outlook

The company's strategic advantages include its long operating history, specialized manufacturing expertise, and established international distribution network. The outlook depends on its ability to effectively deploy recent capital investments to drive growth in its core copper business while managing its diversified gaming portfolio, all within a cyclical basic materials environment.

Sources

Company Description and Financial Data Provided

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