investorscraft@gmail.com

Intrinsic ValueWong's Kong King International (Holdings) Limited (0532.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Wong's Kong King International operates as a specialized distributor and manufacturer within the global electronics supply chain, focusing on the printed circuit board (PCB) and semiconductor manufacturing sectors. Its core revenue model is derived from trading and distributing essential chemicals, materials, and production equipment, supplemented by manufacturing services for electrical and electronic products for OEMs. The company operates in a highly competitive and cyclical industry, serving a diverse international client base across North America, Europe, and Greater China. Its market position is that of a niche intermediary, providing critical inputs and technical services that support electronics production. The company's value proposition is built on its long-established relationships and logistical capabilities, though it faces intense competition from larger global distributors and direct manufacturer sales, positioning it as a regional player with a specialized focus.

Revenue Profitability And Efficiency

The company generated HKD 3.45 billion in revenue for the period. However, profitability was challenged, with a reported net loss of HKD 190.2 million. This resulted in negative earnings per share, indicating significant pressure on margins and operational efficiency amidst a difficult market environment for its core trading and manufacturing segments.

Earnings Power And Capital Efficiency

Despite the net loss, the company demonstrated an ability to generate positive operating cash flow of HKD 135.1 million. Capital expenditures were modest at HKD 34.1 million, suggesting a focus on preserving liquidity. The negative net income, however, reflects weak current earnings power and challenges in achieving satisfactory returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 467.4 million against total debt of HKD 639.0 million. This indicates a leveraged position, though the moderate debt level and available liquidity provide a buffer. The company's financial health appears stable in the near term, but its leverage requires careful management given the current loss-making operations.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a net loss contrasting with prior profitability. Reflecting this challenging period and a focus on capital preservation, the company did not declare a dividend for shareholders. The outlook is dependent on a recovery in its end-markets to return to a growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately HKD 222.6 million, the market is valuing the company at a significant discount to its annual revenue. A beta of 0.21 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its small-cap status and niche focus rather than strong fundamental performance expectations.

Strategic Advantages And Outlook

The company's strategic advantages lie in its established industry presence and specialized distribution network. The outlook remains cautious, contingent on a rebound in global electronics manufacturing demand to restore profitability and improve its financial metrics from the current challenged state.

Sources

Company DescriptionProvided Financial 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