investorscraft@gmail.com

Intrinsic ValueFibocom Wireless, Inc. Class H (0638.HK)

Previous CloseHK$0.00
Intrinsic Value
Upside potential
Previous Close
HK$0.00

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

Kin Yat Holdings Limited operates as a diversified manufacturer and trader in the global consumer electronics and technology sector. Its core revenue model is derived from designing, manufacturing, and selling a portfolio of products including AI robotics, IoT and smart home devices, electronic entertainment products, and small home appliances, supplemented by a real estate development segment. The company serves an international client base across the United States, Europe, and Asia, positioning itself as a contract manufacturer and product developer within a highly competitive and fragmented industry. This operational structure exposes it to cyclical demand patterns and global supply chain dynamics, requiring agility in its manufacturing and sourcing strategies to maintain relevance. Its market position is that of a smaller, specialized player navigating the broader competitive pressures from larger electronics manufacturing services (EMS) providers and original design manufacturers (ODMs) in the region.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.10 billion for the period. However, profitability was severely challenged, with a net loss of HKD 212.1 million and a diluted EPS of -HKD 0.48. Operating cash flow was positive at HKD 30.3 million, but this was more than offset by capital expenditures of HKD 36.5 million, indicating negative free cash flow generation for the fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting operational challenges and potential margin pressures. The negative free cash flow, resulting from capital expenditures exceeding operating cash flow, suggests constrained internal funding for growth or debt reduction. This indicates inefficiency in converting revenues into sustainable profits and cash returns under the current operational framework.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 119.4 million against a total debt burden of HKD 405.9 million. This significant debt load, coupled with a net loss for the period, raises concerns about financial flexibility and leverage. The company's ability to service its obligations may be pressured without a return to profitability or improved cash generation.

Growth Trends And Dividend Policy

The reported net loss indicates a contraction rather than growth for the fiscal year. Reflecting this financial performance and likely a need to preserve cash, the company did not distribute a dividend to shareholders. The trend is one of operational difficulty, with no immediate shareholder returns via dividends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 311.7 million, the market is valuing the company at a significant discount to its annual revenue, which is typical for firms experiencing losses. A beta of 0.635 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its small size and specific operational challenges.

Strategic Advantages And Outlook

The company's strategic advantages lie in its diversified product portfolio and established international operations. However, the outlook is clouded by its recent financial losses and leveraged position. A successful turnaround is contingent on restoring profitability in its core manufacturing segments and effectively managing its debt and real estate investments to improve overall financial health.

Sources

Company Annual Report

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