investorscraft@gmail.com

Intrinsic ValueAllan International Holdings Limited (0684.HK)

Previous CloseHK$0.57
Intrinsic Value
Upside potential
Previous Close
HK$0.57

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

Allan International Holdings Limited operates as a manufacturer and trader of household electrical appliances, serving a global customer base across Europe, Asia, and the Americas. Its core product portfolio includes food processors, mixers, juicers, blenders, deep fryers, kettles, and electric knives, positioning it within the competitive consumer cyclical sector. The company also engages in complementary activities such as the manufacture of plastic injection moulds and parts, alongside strategic property and securities investments, which provide additional revenue streams beyond its primary appliance business. Despite its international presence, the company operates in a highly saturated market dominated by larger brands, requiring a focus on cost-effective manufacturing and niche product differentiation to maintain its market position. Its headquarters in Hong Kong facilitates access to Asian supply chains, though it faces intense competition and margin pressures typical of the furnishings, fixtures, and appliances industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 465.2 million for the period, but significant operational challenges are evident with a net loss of HKD 96.1 million. Negative operating cash flow of HKD 62.5 million further indicates inefficiencies in converting sales into cash, highlighting potential issues in working capital management or underlying profitability pressures in its core manufacturing and trading operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at a negative HKD 0.29, reflecting weak earnings power. Capital expenditures were minimal at HKD 1.8 million, suggesting limited investment in growth or efficiency improvements. The negative cash flow from operations indicates poor capital efficiency and an inability to generate returns from its asset base during this period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 147.5 million, significantly outweighing its modest total debt of HKD 5.5 million. This low leverage provides financial flexibility, though the recent operating losses and negative cash flows could erode this cushion if not addressed promptly.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a substantial net loss contrasting the prior year's profitability. Despite this, the company maintained a dividend of HKD 0.02 per share, which may be supported by its strong cash balance but appears unsustainable if operational losses persist, signaling a potential reassessment of its shareholder returns policy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 196.5 million, the company trades at a significant discount to its annual revenue, reflecting investor skepticism about its turnaround prospects. The negative beta of -0.193 suggests a historical low correlation with the broader market, often associated with defensive or distressed profiles.

Strategic Advantages And Outlook

Its key advantages include a debt-free balance sheet and a global sales footprint. The outlook remains challenging due to operational losses; success hinges on restoring profitability in its core appliance business and effectively leveraging its ancillary investments in property and securities to stabilize earnings.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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