investorscraft@gmail.com

Intrinsic ValueSolartech International Holdings Limited (1166.HK)

Previous CloseHK$0.78
Intrinsic Value
Upside potential
Previous Close
HK$0.78

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

Solartech International Holdings Limited operates as a manufacturer and trader of cables, wires, and copper rods, primarily serving white goods appliance manufacturers. Its core revenue model is derived from the production and sale of these electrical components, with operations spanning Mainland China, the Americas, Europe, and other Asian regions. The company operates within the competitive electrical equipment and parts sector of the industrials industry, catering to a specialized B2B clientele in the appliance supply chain. Beyond its primary operations, Solartech engages in ancillary activities including plastic product manufacturing, property holding, and the provision of financing services, though these represent secondary revenue streams. Its market position is that of a specialized supplier within a niche segment of the industrial supply chain, facing competition from both local and international component manufacturers. The company's headquarters in Hong Kong provides a strategic base for its regional trading activities, though its operational focus remains heavily tied to the manufacturing dynamics and demand cycles of the appliance industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 795.7 million for the period, indicating a substantial operational scale. However, profitability was severely challenged, with a net loss of HKD 88.5 million. Operating cash flow was negative at HKD -7.1 million, further highlighting efficiency pressures within its core manufacturing and trading operations during this fiscal year.

Earnings Power And Capital Efficiency

Solartech's earnings power was significantly impaired, as evidenced by a diluted EPS of -HKD 0.75. The negative operating cash flow, coupled with capital expenditures of HKD -1.7 million, suggests constrained capital efficiency and an inability to generate positive cash returns from its invested capital in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 102.5 million against total debt of HKD 264.2 million, indicating a leveraged financial structure. This debt burden, combined with recent operating losses, raises concerns about the company's near-term financial health and its ability to service obligations without restructuring or additional financing.

Growth Trends And Dividend Policy

Recent performance reflects a challenging growth trajectory, with the company reporting a net loss for the period. Reflecting this financial stress, the dividend per share was zero, indicating a suspension of shareholder returns to preserve capital amid operational difficulties and a negative earnings environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 60.6 million, the market values the company at a significant discount to its reported revenue, reflecting pessimistic expectations about future profitability and growth. The low beta of 0.137 suggests the stock has low correlation with broader market movements, potentially due to its specific operational challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established role as a supplier to white goods manufacturers, though this is currently offset by profitability challenges. The outlook remains uncertain, dependent on a recovery in its core markets, improved operational efficiency, and potentially a restructuring of its financial obligations to achieve sustainable operations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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