investorscraft@gmail.com

Intrinsic ValueK & P International Holdings Limited (0675.HK)

Previous CloseHK$0.42
Intrinsic Value
Upside potential
Previous Close
HK$0.42

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

K & P International Holdings Limited operates as a specialized manufacturer of precision components within the global technology hardware sector, serving diverse international markets. The company's core revenue model centers on producing and selling sophisticated keypads, synthetic rubber and plastic components, and liquid crystal displays to OEM customers across multiple continents. With operations spanning Hong Kong, Mainland China, Japan, North America, South America, and Europe, the company maintains a geographically diversified client base while leveraging its manufacturing expertise developed since its 1985 founding. Its market positioning reflects a niche player in precision parts manufacturing, competing on technical capability and international supply chain integration rather than scale, while also generating ancillary revenue through property holdings and administrative services that provide additional stability beyond its core manufacturing operations.

Revenue Profitability And Efficiency

The company generated HKD 176.4 million in revenue for the period but reported a net loss of HKD 9.1 million, indicating margin pressure in its precision components business. Operating cash flow remained positive at HKD 2.4 million, though capital expenditures of HKD 2.0 million suggest limited investment in capacity expansion. The negative EPS of HKD 0.0339 reflects challenging operational conditions affecting bottom-line performance.

Earnings Power And Capital Efficiency

Despite the net loss position, the company maintained positive operating cash generation, demonstrating some underlying operational efficiency. The modest capital expenditure relative to cash flow indicates conservative investment approach. The dividend payment of HKD 0.06 per share suggests management's commitment to shareholder returns despite current profitability challenges, potentially supported by strong liquidity position.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with HKD 67.2 million in cash against minimal total debt of HKD 3.1 million, resulting in a net cash position. This substantial liquidity provides significant financial flexibility and crisis resilience. The low debt level indicates conservative financial management and capacity to weather operational challenges without leverage concerns.

Growth Trends And Dividend Policy

Current performance shows revenue contraction and negative earnings, suggesting challenging growth conditions in the precision components market. Despite this, the company maintained a dividend yield, indicating a shareholder-friendly policy supported by its strong cash reserves. The international operational footprint provides diversification but may face headwinds from global supply chain dynamics and competitive pressures.

Valuation And Market Expectations

With a market capitalization of approximately HKD 110.8 million, the company trades at a significant discount to its cash holdings, reflecting market skepticism about future profitability. The low beta of 0.428 suggests relative insulation from broader market volatility, though investors appear to price in continued operational challenges given the negative earnings multiple.

Strategic Advantages And Outlook

The company's primary advantages include its extensive industry experience since 1985, global customer diversification, and exceptionally strong balance sheet. The outlook depends on improving operational efficiency and potentially leveraging its cash position for strategic initiatives. The precision components market remains competitive, requiring continuous innovation and cost management to return to profitability.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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