investorscraft@gmail.com

Intrinsic ValuePINE Technology Holdings Limited (1079.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

PINE Technology Holdings Limited operates as a diversified technology hardware and services company, primarily focused on the design, manufacture, and distribution of computer components and consumer electronics. Its core revenue model is derived from five distinct divisions: the sale of its own branded products (XFX, Samtack, AviiQ), distribution of other brands, money lending services, trading of chemical products, and software/hardware system development. The company operates in the highly competitive global technology hardware sector, serving customers across North America and Asia. Its market position is that of a niche player with a diversified portfolio, leveraging its established brands in the graphics card and power supply unit markets while also expanding into ancillary services like logistics and lending to diversify its income streams and mitigate cyclical hardware demand.

Revenue Profitability And Efficiency

The company generated HKD 234.8 million in revenue for the period. It demonstrated strong profitability with a net income of HKD 45.6 million, resulting in a healthy net profit margin. However, operational efficiency appears challenged as evidenced by a negative operating cash flow of HKD -9.6 million, indicating potential working capital management issues despite the reported net income.

Earnings Power And Capital Efficiency

PINE Technology exhibited solid earnings power with diluted EPS of HKD 0.034. The company maintained minimal capital expenditures of HKD -0.3 million, suggesting a capital-light operational model. The negative operating cash flow relative to positive net income warrants further investigation into the quality of earnings and cash conversion cycle efficiency.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with HKD 83.6 million in cash and equivalents against minimal total debt of HKD 0.6 million, indicating a strong net cash position. This conservative capital structure provides financial flexibility and low financial risk, though the negative operating cash flow merits monitoring for sustainability concerns.

Growth Trends And Dividend Policy

The company maintains a conservative shareholder returns policy with no dividend distribution. Growth appears focused on operational diversification rather than aggressive expansion, as evidenced by the modest capital expenditure profile. The mixed signals between profitability and cash generation require careful analysis of underlying business trends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 537 million, the company trades at a P/E ratio derived from its current earnings. The high beta of 1.856 indicates significant volatility and sensitivity to market movements, reflecting investor perception of higher risk relative to the broader market.

Strategic Advantages And Outlook

The company's strategic advantages include brand recognition in specific hardware segments and geographic diversification across North America and Asia. The outlook depends on improving cash flow generation from operations while maintaining profitability. The diversified business model across hardware and services provides some resilience against sector-specific challenges.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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