investorscraft@gmail.com

Intrinsic ValueAlltronics Holdings Limited (0833.HK)

Previous CloseHK$0.62
Intrinsic Value
Upside potential
Previous Close
HK$0.62

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

Alltronics Holdings Limited operates as a diversified manufacturer and trader within the global technology hardware sector, specializing in electronic products and components. Its core revenue model is built on the research, development, and sale of a wide array of consumer and industrial electronic goods, including innovative home improvement tools like electrostatic sprayers, educational robots, and irrigation controllers. The company strategically segments its operations into Electronic Products, Biodiesel Products, and Energy Saving Business, providing a hedge against market cyclicality in any single area. This operational structure allows it to serve an international client base across the United States, Europe, and Greater China. Its market positioning is that of a specialized, agile manufacturer capable of producing both finished goods and critical components like adapters and transformers, catering to OEMs and end-users seeking cost-effective solutions outside of larger, more rigid competitors. This niche focus provides a defensible, albeit smaller, footprint in the expansive electronics supply chain.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of HKD 1.07 billion. Profitability was solid, with net income reaching HKD 63.1 million, translating to a net profit margin of approximately 5.9%. Strong operating cash flow generation of HKD 128.4 million significantly outstripped net income, indicating high-quality earnings and efficient working capital management.

Earnings Power And Capital Efficiency

The company demonstrates sound earnings power, as evidenced by its positive net income and substantial operating cash flow. Capital expenditure was a modest HKD 7.1 million, indicating a capital-light model that does not require significant reinvestment to maintain operations, thereby supporting strong free cash flow generation and high returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 445.1 million providing a significant buffer. Total debt stands at HKD 210.5 million, resulting in a conservative net cash position. This low leverage and high cash balance underscore a very strong financial health and low risk of financial distress.

Growth Trends And Dividend Policy

Specific growth rates are unavailable, but the company has established a shareholder returns policy, distributing a dividend of HKD 0.06 per share. This payout, coupled with a strong cash position, suggests a commitment to returning capital to shareholders while maintaining ample resources for potential organic growth or strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 298 million, the stock trades at a price-to-earnings ratio of roughly 3.6 based on its diluted EPS of HKD 0.13. This low multiple, combined with a beta of 0.13, implies the market prices the company as a stable, low-growth entity with minimal correlation to broader market movements.

Strategic Advantages And Outlook

The company's key advantages include its operational diversification, strong cash generation, and a conservatively managed balance sheet. Its outlook is supported by its ability to navigate various end markets, though its performance remains subject to global demand cycles for electronics and industrial components, as well as competitive pressures within its niche segments.

Sources

Company DescriptionHong 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