investorscraft@gmail.com

Intrinsic ValueTechtronic Industries Company Limited (0669.HK)

Previous CloseHK$106.50
Intrinsic Value
Upside potential
Previous Close
HK$106.50

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

Techtronic Industries is a global leader in the design, manufacturing, and marketing of power tools, outdoor power equipment, and floorcare products. Operating within the industrials sector, its core revenue model is driven by the sale of branded products across both consumer and professional channels. The company strategically serves a diverse customer base, including Do-It-Yourself enthusiasts, trade professionals, and industrial users in the home improvement, construction, and infrastructure industries. Its portfolio is segmented under powerful brands like MILWAUKEE for the professional trade and RYOBI for the consumer DIY market, alongside outdoor brands like RYOBI and floorcare names such as HOOVER and DIRT DEVIL. This multi-brand strategy allows for targeted marketing and product development, capturing value across different price points and user needs. Its market position is strengthened by a significant OEM business, providing manufacturing services that diversify its income streams and utilize its extensive production capacity. The company competes in a highly fragmented global market by emphasizing innovation, brand strength, and a robust distribution network, solidifying its status as a key player in the power equipment landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 146.2 billion. It demonstrated strong profitability with a net income of HKD 11.2 billion, indicating effective cost management and operational efficiency. The generation of HKD 22.7 billion in operating cash flow significantly exceeds capital expenditures, highlighting excellent cash conversion from its core business activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by its diluted EPS of HKD 0.61. Capital efficiency is strong, with operating cash flow of HKD 22.7 billion comfortably funding capital expenditures of HKD 2.9 billion, allowing for substantial reinvestment into the business and returns to shareholders while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet reflects a prudent financial structure with HKD 12.3 billion in cash and equivalents against total debt of HKD 21.1 billion. This indicates a manageable leverage position. The healthy cash balance provides a strong liquidity buffer for operations and strategic initiatives, supporting overall financial stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 2.43. This commitment to returning capital, coupled with its strong cash generation, suggests a balanced approach to funding future growth initiatives while providing consistent income to investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 178.3 billion, the market valuation reflects investor confidence in the company's brand portfolio and execution. A beta of 1.3 indicates that the stock has historically been more volatile than the broader market, pricing in higher risk and potential return expectations.

Strategic Advantages And Outlook

The company's strategic advantages are rooted in its powerful portfolio of global brands and its dual-channel approach targeting both professionals and consumers. Its outlook is supported by continuous innovation and a strong market presence in the global tools and outdoor equipment industry, positioning it well for sustained long-term growth.

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