investorscraft@gmail.com

Intrinsic ValueCoslight Technology International Group Limited (1043.HK)

Previous CloseHK$0.52
Intrinsic Value
Upside potential
Previous Close
HK$0.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Coslight Technology International Group Limited is a Hong Kong-based industrial company specializing in the design, manufacture, and sale of a diverse portfolio of battery and power-related products. It operates within the competitive electrical equipment and parts sector, generating revenue through the sale of valve-regulated lead-acid batteries, various lithium-ion batteries (including polymer and lithium iron phosphate types), nickel-metal hydride batteries, and DC power supply systems. The company serves a global clientele across telecommunications, consumer electronics, and electric vehicle markets, with a significant operational presence in Mainland China and other Asian countries. Its market position is that of a specialized manufacturer with a broad technological offering, catering to both large-scale industrial applications like base station power and niche consumer products such as batteries for Bluetooth headsets. This diversification across battery chemistries and end-markets provides some insulation against sector-specific downturns but also places it in competition with larger, more focused global players.

Revenue Profitability And Efficiency

For FY2018, the company reported robust revenue of HKD 3.20 billion, demonstrating its significant scale in the battery manufacturing sector. Net income stood at HKD 225 million, resulting in a healthy net profit margin of approximately 7%. Operating cash flow was positive at HKD 210 million, though it was substantially lower than net income, indicating potential working capital investments or timing differences in the conversion of profits to cash.

Earnings Power And Capital Efficiency

The company exhibited solid earnings power with a diluted EPS of HKD 0.58. Capital expenditure was a substantial outflow of HKD 491 million, significantly exceeding the operating cash flow generated. This indicates a period of heavy investment, likely for capacity expansion or upgrading production facilities, which pressured free cash flow generation for the fiscal year.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 129 million against total debt of HKD 1.13 billion, indicating a leveraged financial structure. The high level of debt relative to cash reserves warrants attention, though the company's profitability provides a base for servicing its obligations. The net debt position suggests a reliance on external financing for its operations and investments.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly capital allocation policy by distributing a dividend of HKD 0.738 per share. This payout, which exceeds the diluted EPS, implies a distribution from retained earnings and signals a commitment to returning capital to shareholders. The substantial capital expenditures suggest a strategic focus on funding future growth initiatives alongside these returns.

Valuation And Market Expectations

Specific valuation metrics like the P/E ratio cannot be calculated as the provided market capitalization is listed as zero, indicating the data may be missing or stale. Without a current market value, it is not possible to assess market expectations or how the company's earnings and dividend are being priced by investors.

Strategic Advantages And Outlook

The company's key advantage lies in its diversified product portfolio across multiple battery technologies and end markets, including the growing electric vehicle sector. Its outlook is tied to global demand for energy storage and power solutions. The significant capital investment suggests management is positioning for future growth, though the high debt level introduces financial risk that must be managed alongside these expansion plans.

Sources

Company Annual Report (FY2018)Provided financial data profile

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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