investorscraft@gmail.com

Intrinsic ValuePerennial International Limited (0725.HK)

Previous CloseHK$0.75
Intrinsic Value
Upside potential
Previous Close
HK$0.75

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

Perennial International Limited operates as a specialized manufacturer and trader of electric cables and wire products, serving a global industrial clientele. Its core revenue model is derived from the production and sale of wire harnesses, power cords, cord sets, cables, solid wires, and plastic resins, primarily catering to multinational producers in the electrical and electronics sectors. The company maintains a niche position within the industrials sector, focusing on essential components for various applications. Its market presence spans key regions including the United States, Europe, Australia, Mainland China, Japan, and Southeast Asia, leveraging its Hong Kong base for strategic access. While it holds a property license, its primary operations remain centered on its manufacturing and trading activities, positioning it as a specialized supplier in a competitive global supply chain for electrical equipment and parts.

Revenue Profitability And Efficiency

The company generated HKD 328.6 million in revenue for the period, with net income of HKD 25.8 million, reflecting a net margin of approximately 7.9%. Operating cash flow was HKD 21.7 million, indicating reasonable conversion of earnings to cash, though capital expenditures of HKD 5.3 million suggest modest reinvestment needs for maintaining operational capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.13, demonstrating baseline profitability. The company exhibits capital efficiency with minimal debt obligations, allowing earnings to flow through to equity. Operating cash flow coverage of capital expenditures is adequate, supporting ongoing operations without significant external financing.

Balance Sheet And Financial Health

The balance sheet is notably robust, with cash and equivalents of HKD 52.8 million vastly exceeding total debt of HKD 47,000, indicating a strong liquidity position and negligible leverage. This conservative financial structure provides significant flexibility and low risk, supporting stability in various market conditions.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.05 per share, representing a payout ratio of approximately 38% based on EPS. This indicates a shareholder-friendly policy returning a portion of profits, while the low beta of 0.458 suggests historically stable, non-cyclical performance relative to the broader market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 151.2 million, the company trades at a P/E ratio near 11.7 based on trailing earnings. This valuation reflects a modest market expectation for steady, low-growth performance, consistent with its niche industrial positioning and stable financial profile.

Strategic Advantages And Outlook

The company's key advantages include its specialized product focus, global customer base, and exceptionally strong balance sheet. Its subsidiary status under Spector Holdings may provide strategic stability. The outlook is for continued steady operation, leveraging its financial health to navigate market demands.

Sources

Company description and financial data providedHong 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