investorscraft@gmail.com

Intrinsic ValueKelfred Holdings Limited (1134.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

Kelfred Holdings Limited operates as a specialized eyewear manufacturer with a diversified business model spanning original design manufacturing (ODM) and original equipment manufacturing (OEM) services for global clients. The company engages in the complete eyewear production cycle from design conceptualization and raw material sourcing to quality-controlled manufacturing and international distribution. While primarily serving as a contract manufacturer, Kelfred also maintains its proprietary Miga brand through original brand manufacturing (OBM), providing additional revenue streams. The company maintains an international footprint with operations across China, Europe, and the United States, positioning itself as a mid-tier supplier in the competitive global eyewear industry. This geographical diversification helps mitigate regional economic fluctuations while leveraging cost advantages from its Chinese manufacturing base. Kelfred's market position reflects the challenges faced by contract manufacturers in maintaining profitability amid rising production costs and intense competition from larger optical industry players.

Revenue Profitability And Efficiency

The company generated HKD 453.6 million in revenue but reported a net loss of HKD 21.6 million, indicating significant profitability challenges. Despite positive operating cash flow of HKD 17.5 million, the negative net income suggests margin compression or operational inefficiencies. Capital expenditures of HKD 5.0 million were modest relative to operating cash generation, reflecting conservative investment approach amid difficult market conditions.

Earnings Power And Capital Efficiency

Kelfred's earnings power appears constrained with a diluted EPS of -HKD 0.043, reflecting operational challenges in converting revenue to bottom-line results. The company maintained positive operating cash flow generation, which partially offset the accounting loss. Capital efficiency metrics would require further analysis of asset turnover ratios, though the modest capex suggests careful capital allocation in the current environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 27.8 million in cash against HKD 12.6 million in total debt, providing adequate liquidity coverage. The net cash position offers some financial flexibility, though the operating loss has likely impacted working capital management. The debt level appears manageable relative to the company's cash resources and operational scale.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with the company suspending dividend distributions entirely. The absence of dividends reflects management's focus on preserving capital during this challenging period. Future growth prospects would depend on improving operational efficiency and potentially expanding higher-margin OBM sales under the Miga brand.

Valuation And Market Expectations

With a market capitalization of HKD 91.0 million, the company trades at approximately 0.2 times revenue, reflecting market skepticism about near-term recovery prospects. The high beta of 1.918 indicates significant volatility and sensitivity to market movements, typical of small-cap companies facing operational challenges.

Strategic Advantages And Outlook

Kelfred's strategic advantages include its integrated manufacturing capabilities and international customer base, though these have not translated to recent profitability. The outlook remains challenging given the net loss position, requiring operational improvements and potentially strategic repositioning. Success depends on enhancing margin profiles through product mix optimization and cost management initiatives.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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