investorscraft@gmail.com

Intrinsic ValueMan Yue Technology Holdings Limited (0894.HK)

Previous CloseHK$0.83
Intrinsic Value
Upside potential
Previous Close
HK$0.83

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

Man Yue Technology Holdings Limited is a specialized manufacturer of electronic components, operating within the competitive global technology hardware sector. Its core revenue model is driven by the production and sale of a diversified portfolio of capacitors, including aluminum electrolytic, conductive polymer aluminum solid, and multi-layer polymer capacitors, under its established SAMXON and X-CON brands. The company serves a broad industrial customer base across information technology, telecommunications, and consumer electronics, generating sales through a widespread international distribution network spanning Asia, the United States, and Europe. Its market position is that of a niche player in the essential but highly competitive passive components industry, where scale, technological innovation, and cost efficiency are critical determinants of success. The company supplements its core manufacturing operations with trading activities in raw materials and electronic components, providing an additional revenue stream while managing supply chain inputs. This operational structure positions Man Yue as a integrated supplier, though it operates in a market dominated by larger, global competitors with greater R&D capabilities and economies of scale.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.61 billion for the period. Profitability was subdued with a net income of HKD 7.82 million, indicating very thin margins. Operating cash flow of HKD 127.96 million was significantly stronger than net income, suggesting non-cash charges impacted the bottom line and highlighting relatively efficient cash conversion from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0164, reflecting modest earnings power. Capital expenditures of HKD -60.40 million indicate ongoing investment in maintaining or upgrading its production capabilities. The relationship between operating cash flow and capital expenditures suggests the company is funding its investments internally, which is a positive sign of capital discipline.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 208.17 million against a substantial total debt of HKD 1.05 billion. This high debt load relative to cash and market capitalization is a notable risk factor, indicating significant financial leverage and potential vulnerability to rising interest rates or operational downturns that could strain its ability to service obligations.

Growth Trends And Dividend Policy

The company maintains a dividend policy, distributing HKD 0.0049 per share. This payout, against its low EPS, represents a high payout ratio, signaling a commitment to returning capital to shareholders. Future growth is likely contingent on increased demand in its end markets and its ability to navigate intense competitive and pricing pressures within the component industry.

Valuation And Market Expectations

With a market capitalization of approximately HKD 266 million, the market is valuing the company at a low multiple of its earnings and revenue. A beta of 0.576 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its small size and niche market positioning rather than defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established brand presence and diversified geographic sales footprint. However, its outlook is challenged by its high leverage, competitive industry dynamics, and thin profitability. Success will depend on effectively managing its debt structure, controlling costs, and potentially carving out a defensible niche with its specialized capacitor products.

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