investorscraft@gmail.com

Intrinsic ValueLion Rock Group Limited (1127.HK)

Previous CloseHK$1.34
Intrinsic Value
Upside potential
Previous Close
HK$1.34

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

Lion Rock Group Limited operates as a specialized printing services provider catering primarily to international book publishers, educational publishing conglomerates, and government departments across multiple continents. The company has established a diversified global footprint with operations spanning the People's Republic of China, the United States, Australia, Europe, and various Asian markets. Its core revenue model centers on delivering high-quality printing solutions complemented by value-added graphic design services and content distribution capabilities. Within the competitive industrial services sector, Lion Rock maintains a niche position by serving prestigious clients in the publishing industry while demonstrating resilience through geographic diversification. The company's strategic positioning leverages its expertise in producing educational materials, professional publications, and government documents, allowing it to maintain stable client relationships despite industry digitalization trends. This focused approach enables Lion Rock to compete effectively against both local printers and larger international competitors through specialized service offerings and cross-border operational efficiency.

Revenue Profitability And Efficiency

The company generated HKD 2.67 billion in revenue with net income of HKD 214.4 million, reflecting an 8.0% net profit margin. Strong operating cash flow of HKD 393.4 million significantly exceeded net income, indicating excellent earnings quality and efficient working capital management. Capital expenditures of HKD 36.6 million represent a modest 1.4% of revenue, suggesting a capital-light operational model.

Earnings Power And Capital Efficiency

Lion Rock demonstrated solid earnings power with diluted EPS of HKD 0.28. The company's operating cash flow conversion rate of 183% relative to net income underscores exceptional capital efficiency. This strong cash generation capability supports both operational needs and shareholder returns without requiring significant external financing.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 500.5 million in cash and equivalents against HKD 299.4 million in total debt, resulting in a net cash position. This conservative financial structure provides substantial liquidity buffers and financial flexibility. The low debt level relative to cash reserves indicates minimal financial risk and strong solvency.

Growth Trends And Dividend Policy

Lion Rock has implemented a shareholder-friendly dividend policy, distributing HKD 0.11 per share. The dividend represents a 39% payout ratio based on EPS, balancing capital returns with retention for operational needs. The company's global diversification provides stability, though the printing industry faces structural challenges from digital transformation trends.

Valuation And Market Expectations

With a market capitalization of HKD 991 million, the company trades at approximately 3.7 times revenue and 4.6 times net income. The low beta of 0.103 suggests the market perceives the stock as defensive with limited correlation to broader market movements. This valuation reflects expectations of stable but modest growth in a mature industry.

Strategic Advantages And Outlook

The company's primary advantages include its global client diversification, specialized printing expertise, and conservative financial management. However, the industry faces ongoing pressure from digital substitution. Lion Rock's outlook depends on maintaining its niche positioning while potentially expanding value-added services to offset print volume declines.

Sources

Company annual 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