investorscraft@gmail.com

Intrinsic ValueChina Silver Technology Holdings Limited (0515.HK)

Previous CloseHK$0.87
Intrinsic Value
Upside potential
Previous Close
HK$0.87

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

China Silver Technology Holdings Limited operates as a specialized manufacturer and trader within the global electronics hardware sector, generating revenue through the production and sale of printed circuit boards (PCBs) and LED lighting products. Its core offerings include single-sided, double-sided, and multi-layered PCBs, which are critical components for consumer electronics, computer peripherals, communications equipment, and automotive electronics. The company also engages in the trading of tower and electric cables, diversifying its industrial supply chain presence. It maintains a geographically dispersed operational footprint, serving customers across Mainland China, Hong Kong, other Asian markets, Europe, and international regions. Operating from its base in Kowloon Bay, the company functions in a highly competitive and cyclical industry characterized by technological evolution and pricing pressures. Its market position is that of a smaller, specialized supplier navigating a landscape dominated by larger, scaled manufacturers, requiring a focus on specific product niches and customer relationships to maintain its commercial relevance.

Revenue Profitability And Efficiency

The company reported revenue of HKD 40.3 million for the period, indicating a relatively small operational scale. Profitability was severely challenged, with a net loss of HKD 52.9 million and negative operating cash flow of HKD 19.2 million. This performance reflects significant operational inefficiencies and potential margin compression within its competitive manufacturing segments.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.0555. Capital expenditure of HKD -54.1 million significantly exceeded operating cash flow, indicating substantial investment outlays that were not supported by internal cash generation, resulting in a negative free cash flow position for the period.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of only HKD 4.6 million against total debt of HKD 330.8 million. This high debt burden relative to minimal cash reserves and negative earnings raises serious concerns about the company's financial stability and its ability to service its obligations.

Growth Trends And Dividend Policy

Recent financial results do not indicate positive growth trends, with the company reporting a net loss. Reflecting this challenging financial position, the company maintained a dividend per share of HKD 0, consistent with a policy of capital preservation rather than shareholder distribution during a period of operational difficulty.

Valuation And Market Expectations

With a market capitalization of approximately HKD 64.5 million, the market valuation appears to reflect the company's distressed financial state and small size. A beta of 0.584 suggests the stock is perceived as less volatile than the broader market, potentially indicating limited investor expectations for a near-term recovery.

Strategic Advantages And Outlook

The company's strategic focus on PCB and LED lighting manufacturing provides a niche presence in essential electronics supply chains. However, its outlook is clouded by substantial financial losses, negative cash flow, and a highly leveraged balance sheet, presenting significant challenges to achieving sustainable operations and future growth without a strategic restructuring.

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