investorscraft@gmail.com

Intrinsic ValueNgai Hing Hong Company Limited (1047.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

Ngai Hing Hong Company Limited operates as a specialty chemicals distributor and manufacturer, focusing on the trading and production of plastic materials, pigments, colorants, compounded resins, engineering plastics, and biodegradable plastics. The company serves industrial clients primarily in Hong Kong and China, operating through distinct segments including Trading, Colorants, and Engineering Plastics, while also maintaining a property holding division. Its core revenue model is built on the sale of these specialized chemical products, catering to manufacturing sectors that require high-performance materials for various applications. Within the competitive basic materials sector, the company occupies a niche position as a regional supplier of essential inputs for plastics processing and manufacturing industries. Its market positioning is that of a specialized intermediary, leveraging its long-established presence since 1970 to serve a dedicated client base with a range of chemical solutions, though it operates in a highly fragmented and competitive market environment where scale advantages are limited.

Revenue Profitability And Efficiency

The company generated HKD 1.28 billion in revenue for FY2024 but reported a net loss of HKD 18.0 million, indicating significant profitability challenges. Operating cash flow was negative HKD 45.4 million, while capital expenditures of HKD 11.3 million suggest limited investment in maintaining operational capabilities amid these financial pressures.

Earnings Power And Capital Efficiency

Diluted EPS of negative HKD 0.0489 reflects weak earnings power in the current period. The negative operating cash flow combined with modest capital expenditures indicates constrained capital efficiency and challenges in generating sufficient cash returns from the company's operational assets and business segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 104.2 million in cash against total debt of HKD 392.3 million, creating a leveraged position. This debt burden, combined with negative profitability and cash flow, suggests financial stress and limited liquidity buffers to withstand ongoing operational challenges.

Growth Trends And Dividend Policy

With negative earnings and no dividend distribution, the company demonstrates no current growth trajectory or shareholder return policy. The absence of dividends aligns with its loss-making position and need to preserve capital during this challenging operational period.

Valuation And Market Expectations

The market capitalization of HKD 114.5 million reflects modest investor expectations for this small-cap specialty chemicals company. The low beta of 0.117 suggests the stock is perceived as relatively defensive, though current financial performance indicates significant fundamental challenges are being priced in by the market.

Strategic Advantages And Outlook

The company's long-established presence since 1970 provides some market familiarity, but its niche positioning and current financial performance limit strategic advantages. The outlook appears challenging given negative profitability and cash flow, requiring significant operational improvements to achieve sustainable recovery.

Sources

Company filingsHong Kong Stock Exchange disclosures

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