investorscraft@gmail.com

Intrinsic ValueLenovo Group Limited (0992.HK)

Previous CloseHK$8.88
Intrinsic Value
Upside potential
Previous Close
HK$8.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lenovo Group Limited is a global technology leader operating primarily in the computer hardware sector, with a diversified portfolio spanning three core segments. The Intelligent Devices Group remains its cornerstone, generating significant revenue from commercial and consumer personal computers, where the company holds a leading global market share. This is complemented by the Infrastructure Solutions Group, which provides servers, storage, and data center solutions, and the growing Solutions and Services Group, which offers higher-margin software and IT services. Lenovo's core revenue model is built on the design, manufacture, and global sale of hardware, increasingly augmented by subscription and service-based offerings to drive recurring income. Operating across all major global regions, the company leverages its extensive supply chain and manufacturing scale to compete effectively. Its market position is characterized by strong brand recognition in PCs, a strategic push into enterprise infrastructure, and a deliberate pivot towards high-growth service-oriented solutions to capture greater value.

Revenue Profitability And Efficiency

For the period, Lenovo reported revenue of HKD 690.8 billion, demonstrating its massive scale. Net income was HKD 1.38 billion, indicating a relatively thin net margin amidst a competitive global hardware market. Operating cash flow of HKD 1.10 billion was positive, though capital expenditures of HKD 666 million represented a significant reinvestment into the business to maintain its operational capabilities and future growth initiatives.

Earnings Power And Capital Efficiency

The company's earnings power is currently subdued, with diluted EPS of HKD 0.11. The positive operating cash flow suggests the core business generates cash, but substantial capital expenditures are required to sustain its manufacturing and technological edge. This indicates a business model that requires continuous investment to maintain its competitive position and fund its strategic expansion into higher-margin segments.

Balance Sheet And Financial Health

Lenovo maintains a solid financial foundation with a cash and equivalents position of HKD 4.78 billion. Total debt is reported at HKD 5.73 billion, resulting in a manageable leverage profile. The balance between cash and debt supports ongoing operations and provides flexibility for strategic investments without presenting significant solvency concerns, reflecting a prudent approach to financial management.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.39. This payout, against the current EPS, suggests a substantial portion of earnings is being distributed. Future growth is likely tied to the successful execution of its strategy to expand higher-margin services and infrastructure solutions beyond its core PC business, which faces cyclical demand pressures.

Valuation And Market Expectations

With a market capitalization of approximately HKD 143.5 billion, the market valuation reflects the company's extensive global revenue base. A beta of 0.932 indicates the stock's volatility is slightly less than the broader market, suggesting investors view it as a relatively stable large-cap technology hardware play, with expectations aligned to its execution in transitioning towards more profitable segments.

Strategic Advantages And Outlook

Lenovo's key advantages include its powerful global brand, extensive distribution network, and significant economies of scale in manufacturing. The strategic outlook hinges on leveraging these strengths to accelerate growth in infrastructure and services, which offer better margins than traditional hardware. Success in this diversification is critical for improving long-term profitability and shareholder value in an evolving tech landscape.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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