investorscraft@gmail.com

Intrinsic ValueChengdu SIWI Science and Technology Company Limited (1202.HK)

Previous CloseHK$1.09
Intrinsic Value
Upside potential
Previous Close
HK$1.09

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

Chengdu SIWI Science and Technology operates as a specialized manufacturer of telecommunications infrastructure products within China's competitive technology hardware sector. The company's core revenue model is derived from the production and sale of copper and optical communication cables, wire casings, and related ancillary products, serving the extensive demand generated by the nation's ongoing digitalization and network expansion initiatives. Its operations are segmented into copper cables, optical products, and wire casings, providing essential components for broadband and 5G deployments. As a long-established entity founded in 1958 and a subsidiary of China Potevio, SIWI holds a niche position in the domestic supply chain, leveraging its integrated capabilities in manufacturing, irradiation processing services, and equipment technology R&D. This established presence provides a foundation within a market characterized by large-scale infrastructure projects and state-influenced procurement, though it operates at a smaller scale compared to industry giants, focusing on specific cable and material segments rather than full-system solutions.

Revenue Profitability And Efficiency

The company generated HKD 302.1 million in revenue for the period. However, profitability was minimal, with net income of just HKD 1.15 million, resulting in a very thin net margin. This indicates significant cost pressures or competitive challenges within its operating segments, overshadowing its top-line performance.

Earnings Power And Capital Efficiency

Diluted EPS was a marginal HKD 0.0029, reflecting weak earnings power from its asset base. Operating cash flow was robust at HKD 86.1 million, significantly exceeding net income and capital expenditures (HKD -20.2 million), suggesting healthy cash generation from operations that is not yet translating into strong bottom-line profitability.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong, characterized by a substantial cash and equivalents position of HKD 440.8 million against minimal total debt of HKD 4.2 million. This results in a significant net cash position, providing a high degree of financial flexibility and low solvency risk for future operations or strategic initiatives.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with its minimal earnings. The capital allocation strategy appears focused on retaining cash to fund operations or potential investments rather than providing immediate shareholder returns, given the current low level of profitability.

Valuation And Market Expectations

With a market capitalization of HKD 424 million, the market values the company at a slight premium to its revenue. The low beta of 0.582 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable, albeit low-growth, niche and strong balance sheet rather than expectations for significant earnings expansion.

Strategic Advantages And Outlook

The company's key advantages include its long operating history, subsidiary status under China Potevio, and a pristine balance sheet affording strategic optionality. The outlook is tied to demand from Chinese telecom infrastructure build-outs, though converting this into sustained profitability remains the primary challenge requiring improved operational efficiency or market positioning.

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