investorscraft@gmail.com

Intrinsic ValueLee Kee Holdings Limited (0637.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

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

Lee Kee Holdings Limited operates as a specialized distributor of non-ferrous and precious metals, serving a diverse industrial client base across Hong Kong and Mainland China. The company's core revenue model is built on the trading of metals and chemical products, including zinc, nickel, aluminum alloys, and electroplating chemicals, which are critical inputs for manufacturing sectors. It maintains a portfolio of established international brands such as Korea Zinc, Mitsui, Umicore, and Johnson Matthey, providing it with a reliable supply chain and product credibility. Its market position is entrenched within niche industrial segments, including automotive components, telecommunications hardware, electronics, and builder's hardware, where material specifications and technical consistency are paramount. The company leverages its long operating history, founded in 1947, and technical consultancy services to foster deep customer relationships and recurring business, though it operates in a highly competitive and cyclical distribution sector. This focus on essential industrial inputs provides a defensive element to its business model, albeit with sensitivity to broader macroeconomic conditions and manufacturing activity levels in its primary markets.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 2.05 billion, demonstrating its significant scale within its niche distribution markets. However, operational efficiency was challenged, resulting in a net loss of HKD 36.1 million and negative operating cash flow of HKD 36.1 million. This indicates margin pressure and potential working capital management issues during the period.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, with a diluted EPS of -HKD 0.0436. The negative operating cash flow, coupled with capital expenditures of HKD 9.3 million, suggests the business consumed rather than generated cash from its core operations, pointing to weak capital efficiency in the reported fiscal year.

Balance Sheet And Financial Health

The balance sheet remains relatively robust with a strong liquidity position, holding HKD 219.7 million in cash against a modest total debt of HKD 14.5 million. This low leverage provides significant financial flexibility to navigate the current period of operational losses without immediate solvency concerns.

Growth Trends And Dividend Policy

Recent performance reflects a challenging growth environment, with the company reporting a net loss. Reflecting this financial result and negative cash generation, the board elected to suspend dividend payments, maintaining a conservative payout policy to preserve capital during this downturn.

Valuation And Market Expectations

With a market capitalization of approximately HKD 169 million, the market is valuing the company at a significant discount to its annual revenue, reflecting investor skepticism about near-term profitability recovery. The very low beta of 0.245 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established relationships, diverse industrial customer base, and essential product portfolio. The outlook remains cautious, hinging on a recovery in manufacturing demand across its key end-markets to restore profitability and positive cash flow from its core trading operations.

Sources

Company DescriptionProvided Financial Data

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