investorscraft@gmail.com

Intrinsic ValueInfinity Development Holdings Company Limited (0640.HK)

Previous CloseHK$2.79
Intrinsic Value
Upside potential
Previous Close
HK$2.79

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

Infinity Development Holdings is a specialized chemical company operating within the footwear manufacturing supply chain, generating revenue through the production and sale of essential adhesive systems, primers, and hardeners. Its core business model is B2B, supplying formulated chemical products that are critical for the assembly of footwear to manufacturers across Asia, including China, Vietnam, Indonesia, and Bangladesh. The company enhances its value proposition through supplementary activities such as trading raw materials, offering related industrial chemical products, and providing processing and packaging services, creating a vertically integrated offering for its clientele. Operating from its Macau headquarters, it holds a niche but essential position as a component supplier to a large and fragmented global footwear industry, with its market position leveraged through long-standing industry relationships and deep technical expertise in adhesive formulations tailored for specific manufacturing processes.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 736.3 million for the period, demonstrating strong market demand for its specialized products. Profitability is healthy, with net income reaching HKD 100.4 million, indicating effective cost management and pricing power within its niche. Operating cash flow of HKD 97.4 million significantly exceeds capital expenditures, highlighting efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.18, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow generation, which comfortably funds investing activities, points to high capital efficiency. The business model does not appear to be heavily reliant on significant ongoing capital investment to maintain its competitive position.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash and equivalents position of HKD 321.9 million. This provides a significant liquidity buffer against market volatility. Total debt is modest at HKD 43.5 million, resulting in a very conservative leverage profile and indicating low financial risk.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.105 per share. This payout is well-supported by its strong earnings and cash flow, suggesting a commitment to returning capital to shareholders while maintaining a solid financial foundation for potential organic growth or strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 687 million, the market valuation appears to be supported by the company's earnings and strong balance sheet. The low beta of 0.326 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable niche business and conservative financial structure.

Strategic Advantages And Outlook

The company's strategic advantages lie in its deep domain expertise, long-term client relationships, and essential role within the footwear supply chain. Its outlook is tied to the health of the global manufacturing and consumer footwear sectors. Its strong financial position provides flexibility to navigate economic cycles and pursue opportunities.

Sources

Company Annual ReportHong 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