investorscraft@gmail.com

Intrinsic ValueArts Optical International Holdings Limited (1120.HK)

Previous CloseHK$0.95
Intrinsic Value
Upside potential
Previous Close
HK$0.95

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

Arts Optical International Holdings operates as a vertically integrated designer, manufacturer, and distributor of optical products including prescription frames, sunglasses, and optical lenses. The company serves a global customer base across Europe, the United States, and Asia through its diverse portfolio of owned brands including CEO-V, Dakota Smith, CV, and Laura Ashley. This multi-brand strategy allows Arts Optical to target various consumer segments and price points within the competitive optical goods market. The company maintains manufacturing capabilities that support both its proprietary brands and potentially private label production, positioning it as an integrated player in the optical supply chain. Its longstanding presence since 1973 provides established relationships with distributors and retailers globally, though it operates in a highly fragmented industry dominated by larger multinational corporations. The additional property holding activities provide ancillary revenue streams and asset diversification beyond its core optical business.

Revenue Profitability And Efficiency

The company generated HKD 1.28 billion in revenue for the period, demonstrating its established market presence. However, net income of HKD 11.4 million indicates relatively thin margins, reflecting the competitive nature of the optical manufacturing industry. Operating cash flow of HKD 54.7 million suggests reasonable operational efficiency, though significant capital expenditures of HKD 184 million indicate ongoing investment in production capabilities or property assets.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0296 reflects modest earnings generation relative to the company's scale. The substantial capital expenditure program, which exceeded operating cash flow, suggests either expansionary investments or necessary upgrades to manufacturing infrastructure. This investment pattern may impact near-term returns but could enhance long-term competitive positioning in the optical manufacturing sector.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 152.4 million in cash and equivalents. Total debt of HKD 185.8 million appears manageable relative to the cash position and operating cash flow generation. The balance sheet structure suggests conservative financial management with adequate buffers to withstand industry cyclicality or economic downturns.

Growth Trends And Dividend Policy

The dividend per share of HKD 0.05 represents a significant payout relative to earnings, indicating a shareholder-friendly distribution policy. This approach suggests management's confidence in maintaining cash flows despite the competitive industry environment. The capital expenditure pattern may signal growth initiatives, though revenue growth trends would require longer-term analysis for proper assessment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 347.6 million, the company trades at modest multiples relative to its earnings and revenue. The low beta of 0.092 suggests the stock exhibits minimal correlation with broader market movements, typical of smaller, niche manufacturing companies. This valuation reflects market expectations for stable but limited growth in the competitive optical products sector.

Strategic Advantages And Outlook

The company's vertically integrated model and diverse brand portfolio provide some insulation against market fluctuations. Long-established industry relationships and manufacturing expertise represent key competitive advantages. However, the outlook remains challenged by global competition and potential margin pressure, requiring continuous innovation and operational efficiency improvements to maintain market position.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket 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