investorscraft@gmail.com

Intrinsic ValueWorld Houseware (Holdings) Limited (0713.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

World Houseware (Holdings) Limited operates as a diversified industrial conglomerate with core operations in household products manufacturing, PVC pipes and fittings production, and precision mould manufacturing. The company serves both the People's Republic of China and United States markets while expanding into complementary sectors including property investment, transportation services, and innovative waste recycling operations. Its business model combines traditional manufacturing with strategic diversification into building materials trading and environmental services, creating multiple revenue streams across industrial and consumer segments. The company maintains a established market position through its long operating history since 1968 and vertically integrated approach that spans from manufacturing to distribution, though it operates in highly competitive markets with margin pressures. This diversified approach provides some resilience against sector-specific downturns while positioning the company in growing environmental service markets alongside its traditional industrial operations.

Revenue Profitability And Efficiency

The company generated HKD 318 million in revenue but reported a significant net loss of HKD 322 million, indicating severe profitability challenges. Negative operating cash flow of HKD 30 million combined with capital expenditures of HKD 12 million suggests operational inefficiencies and potential cash burn concerns. The substantial loss relative to revenue indicates either one-time impairments or fundamental operational issues requiring immediate attention.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.41 reflects weak earnings power across the business segments. The negative operating cash flow further confirms poor capital efficiency and challenges in converting revenue into cash generation. The company's diversified model appears to be underperforming rather than providing earnings stability, suggesting need for operational restructuring or strategic refocusing.

Balance Sheet And Financial Health

The balance sheet shows strength with HKD 647 million in cash against HKD 61 million in total debt, providing substantial liquidity buffer. This strong cash position offers financial flexibility despite operational challenges. The low debt level relative to cash reserves indicates conservative financial management and capacity to weather current difficulties.

Growth Trends And Dividend Policy

Current performance shows negative growth trends with substantial losses and no dividend distribution. The absence of dividends reflects management's focus on preserving cash during this challenging period. The company's expansion into waste recycling represents a potential growth avenue, though current results suggest execution challenges across operations.

Valuation And Market Expectations

With a market capitalization of HKD 396 million, the company trades at approximately 1.2 times revenue while reporting significant losses. The negative beta of -0.043 suggests low correlation with broader market movements, possibly reflecting its niche operations. Market expectations appear subdued given the operational challenges and lack of profitability.

Strategic Advantages And Outlook

Strategic advantages include strong liquidity, established market presence since 1968, and diversification across manufacturing and environmental services. The outlook remains challenging given current losses, though the cash reserve provides runway for operational turnaround. Success depends on improving core operations while effectively leveraging growth opportunities in waste recycling and environmental services.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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