investorscraft@gmail.com

Intrinsic ValueSun.King Technology Group Limited (0580.HK)

Previous CloseHK$1.91
Intrinsic Value
Upside potential
Previous Close
HK$1.91

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

Sun.King Technology Group Limited is a specialized manufacturer and trader of power electronic components, operating primarily within the People's Republic of China. The company's core revenue model is built on the research, development, production, and sale of critical components such as integrated gate bipolar transistors (IGBTs), electrical capacitors, amorphous alloy transformers, and specialized reactors. These products serve essential functions in power transmission and distribution systems, electrified transportation networks including railways, and various industrial automation applications, positioning the firm within the high-growth electrification and industrial technology sectors. Its market position is that of a specialized domestic supplier, leveraging its integrated capabilities from R&D to after-sale service to cater to the specific needs of China's massive infrastructure and industrial modernization projects. The company's strategic focus on technology-intensive power electronics allows it to participate in key national initiatives like grid upgrades and transportation electrification, though it operates in a competitive landscape with both domestic and international players.

Revenue Profitability And Efficiency

The company generated HKD 1.61 billion in revenue for the period. It achieved a net income of HKD 102.5 million, indicating a net profit margin of approximately 6.4%. Operational efficiency appears challenged, as evidenced by a negative operating cash flow of HKD 86.6 million, which was significantly impacted by substantial capital expenditures of HKD 143.7 million invested back into the business.

Earnings Power And Capital Efficiency

Sun.King's earnings power is demonstrated by its positive net income, translating to a diluted EPS of HKD 0.0639. The significant capital expenditure figure suggests a strategy of reinvesting profits into production capacity and technology development. The negative free cash flow, calculated from operating and investing activities, indicates that current earnings are being heavily deployed for future growth rather than immediate shareholder returns.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 415.5 million in cash and equivalents. Total debt stands at HKD 306.1 million, resulting in a conservative net cash position. This strong balance sheet provides financial flexibility and a buffer against the current negative operating cash flow, supporting ongoing investments and operational needs without immediate solvency concerns.

Growth Trends And Dividend Policy

Despite the cash flow challenges, the company has committed to returning capital to shareholders, distributing a dividend of HKD 0.01 per share. The high level of capital expenditure signals a focus on organic growth and capacity expansion. The company's positioning in electrification and industrial sectors aligns with long-term macroeconomic trends in China, supporting its growth narrative.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.99 billion, the market values the company at a price-to-earnings multiple derived from its current earnings. A beta of 0.678 indicates lower volatility than the broader market, suggesting investors perceive it as a less risky investment within its sector, potentially reflecting its niche market position and stable end markets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated business model, combining R&D, manufacturing, and service within the specialized power electronics niche. Its focus on critical infrastructure and transportation sectors in China provides a stable demand base. The outlook depends on successfully converting its substantial capital investments into improved operational cash flow and capturing growth from national infrastructure and electrification initiatives.

Sources

Company DescriptionHong 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