investorscraft@gmail.com

Intrinsic ValueLeoch International Technology Limited (0842.HK)

Previous CloseHK$0.67
Intrinsic Value
Upside potential
Previous Close
HK$0.67

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

Leoch International Technology Limited is a globally integrated manufacturer and distributor of lead-acid batteries, operating within the industrials sector's electrical equipment segment. The company's core revenue model is built on the research, development, and sale of a diverse portfolio of reserve power, SLI, and motive power batteries under its proprietary LEOCH brand. Its products serve critical applications across telecommunications, power systems, renewable energy, automotive, and material handling equipment, creating a diversified revenue base. Leoch maintains a vertically integrated approach that includes recycling and remanufacturing lead from disposed batteries, enhancing sustainability and cost control. As a subsidiary of Master Alliance Investment Limited and headquartered in Shenzhen, the company leverages its Chinese manufacturing base for global export, holding a significant position as a volume player in the Asia-Pacific region while also competing in international markets including Europe, the Americas, and Africa.

Revenue Profitability And Efficiency

Leoch reported robust revenue of HKD 16.1 billion for the period, demonstrating its significant scale in the battery market. However, net income of HKD 566 million indicates relatively thin margins, which is characteristic of the competitive and capital-intensive nature of battery manufacturing. The company's operating cash flow was minimal at HKD 1.67 million, suggesting potential working capital pressures or significant reinvestment needs within the operational cycle.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of HKD 0.40, reflecting its earnings capacity on a per-share basis. Substantial capital expenditures of HKD -957 million highlight the high capital intensity required for manufacturing and recycling operations. This significant ongoing investment is essential for maintaining production capabilities and technological advancement but pressures near-term free cash flow generation.

Balance Sheet And Financial Health

Leoch maintains a conservative cash position of HKD 744 million against total debt of HKD 5.31 billion, indicating a leveraged balance sheet structure common for industrial manufacturers. The debt level supports its global manufacturing and recycling operations but necessitates careful management of liquidity and interest coverage, particularly in a rising rate environment.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.11, providing a yield based on its current market price. Its growth trajectory is tied to global demand for energy storage solutions, including traditional applications and emerging opportunities in renewable energy support and electric mobility infrastructure.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.54 billion, the market values Leoch at a significant discount to its annual revenue, reflecting concerns about margin compression and capital intensity. The beta of 1.021 indicates stock volatility roughly in line with the broader market, suggesting investors price it as a typical industrial cyclical stock.

Strategic Advantages And Outlook

Leoch's strategic advantages include vertical integration, global distribution reach, and a diversified product portfolio serving multiple end markets. The outlook depends on managing input cost volatility, particularly lead prices, and capitalizing on growing demand for energy storage while navigating competitive pressures and environmental regulations affecting battery production and recycling.

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