investorscraft@gmail.com

Intrinsic ValueSkyworth Group Limited (0751.HK)

Previous CloseHK$7.12
Intrinsic Value
Upside potential
Previous Close
HK$7.12

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

Skyworth Group Limited is a diversified technology conglomerate operating primarily in the consumer electronics sector. Its core revenue model is derived from the manufacturing, sale, and export of a wide array of products, segmented into Multimedia, Smart Systems Technology, Smart Appliances, and New Energy. The company generates income through direct product sales, internet value-added services, and has expanded into property development and financing activities. Operating in a highly competitive global market, Skyworth leverages its established brand and extensive distribution network across China, Asia, Europe, and other international regions. Its market position is that of a major integrated manufacturer, competing by offering a comprehensive ecosystem of smart home and entertainment solutions, though it faces intense pressure from both low-cost producers and premium brands. The strategic expansion into new energy, particularly residential photovoltaic systems, represents a forward-looking diversification effort to capture growth in sustainable technologies.

Revenue Profitability And Efficiency

Skyworth reported robust revenue of HKD 65.0 billion, demonstrating significant scale. However, net income of HKD 568 million indicates thin margins, reflecting the competitive and capital-intensive nature of its industries. Negative operating cash flow of HKD -506 million, against substantial capital expenditures, suggests potential strain on cash generation from core operations during this period.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 0.25 reflects its earnings power on a per-share basis. The significant capital expenditure of HKD 1.37 billion indicates heavy ongoing investment in its manufacturing and technological capabilities, which is essential for maintaining competitiveness but pressures near-term capital efficiency and free cash flow.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of HKD 8.35 billion, providing a liquidity buffer. However, total debt of HKD 16.40 billion presents a substantial obligation. The relationship between these figures and negative operating cash flow warrants careful monitoring of the company's overall financial health and leverage. The net debt position is a key metric for assessment.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.1. Future growth is likely tied to the success of its diversification strategy, particularly within the New Energy segment, and its ability to navigate the competitive dynamics of the global consumer electronics market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.8 billion, the market valuation appears to be a fraction of the company's annual revenue, potentially reflecting investor concerns over profitability margins, cash flow generation, and the high debt load. The beta of 0.829 suggests the stock is perceived as slightly less volatile than the broader market.

Strategic Advantages And Outlook

Skyworth's key advantages include its well-established brand, extensive product portfolio, and vertically integrated operations. The strategic outlook hinges on successfully executing its diversification into higher-margin areas like new energy and value-added services to improve profitability and reduce reliance on its highly competitive core hardware businesses.

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