investorscraft@gmail.com

Intrinsic ValueAV Concept Holdings Limited (0595.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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

AV Concept Holdings Limited operates as a specialized technology distributor with a diversified business model spanning semiconductor distribution, consumer product sourcing, and venture capital investments. The company serves as a critical intermediary in the electronics supply chain, distributing essential components across key Asian markets including Hong Kong, Singapore, Taiwan, and Indonesia. Its core semiconductor distribution segment provides vital connectivity between component manufacturers and end-market customers across various technology sectors. The company has expanded beyond traditional distribution into value-added services including consumer product design and development, complemented by a strategic venture capital arm that invests in technology-focused equity and debt instruments. This multi-segment approach positions AV Concept as a nimble player in the competitive technology distribution landscape, leveraging its regional presence and industry relationships to capture opportunities across both established and emerging technology markets. The company's additional involvement in internet social media and online advertising services demonstrates its adaptive approach to evolving digital commerce trends.

Revenue Profitability And Efficiency

The company generated HKD 1.19 billion in revenue with net income of HKD 53.7 million, reflecting a net margin of approximately 4.5%. Operating cash flow of HKD 18.5 million was generated, though capital expenditures were minimal at HKD -1.3 million, indicating limited investment in fixed assets during the period.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.059, demonstrating modest earnings generation relative to the company's market capitalization. The venture capital segment contributes to earnings diversification, though the core distribution business remains the primary driver of operational performance and cash flow generation.

Balance Sheet And Financial Health

The balance sheet shows conservative leverage with total debt of HKD 32.0 million against cash and equivalents of HKD 59.0 million, resulting in a net cash position. This financial structure provides flexibility for both operational needs and strategic investment opportunities through its venture capital activities.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.02 per share distribution, representing a payout ratio of approximately 34% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for business development and investment activities across its diversified segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 359 million, the company trades at a P/E ratio of around 6.7x based on current earnings. The beta of 0.57 suggests lower volatility than the broader market, reflecting the company's stable distribution business model.

Strategic Advantages And Outlook

The company's regional presence across key Asian technology markets provides competitive advantages in semiconductor distribution. Its venture capital arm offers exposure to technology growth opportunities, though this introduces additional investment risk. The diversified business model may provide stability amid cyclical semiconductor market conditions.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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