investorscraft@gmail.com

Intrinsic ValueTeamway International Group Holdings Limited (1239.HK)

Previous CloseHK$0.58
Intrinsic Value
Upside potential
Previous Close
HK$0.58

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

Teamway International Group Holdings operates as a specialized packaging manufacturer focused on protective solutions for consumer electrical appliances in China, Hong Kong, and Singapore. The company designs and produces expanded polystyrene (EPS) and expanded polyolefin (EPO) packaging products specifically engineered for televisions, air conditioners, washing machines, and refrigerators. This niche positioning allows Teamway to serve major appliance manufacturers requiring customized protective packaging that ensures product safety during transportation and storage. The company's business model combines manufacturing expertise with client-specific design capabilities, creating tailored solutions for the consumer electronics sector. Additionally, Teamway maintains a property investment portfolio that provides supplementary revenue streams beyond its core packaging operations. Operating in the competitive packaging and containers industry within the consumer cyclical sector, the company faces pressure from both larger diversified packaging firms and specialized regional competitors. Its market position is characterized by regional specialization rather than broad scale, focusing on specific client relationships within the appliance manufacturing ecosystem while navigating the challenges of material cost fluctuations and environmental regulations affecting plastic-based packaging solutions.

Revenue Profitability And Efficiency

The company generated HKD 252.9 million in revenue for the period but reported a significant net loss of HKD 105.6 million, indicating substantial profitability challenges. Operating cash flow remained positive at HKD 7.3 million, though capital expenditures of HKD 17.2 million exceeded operating cash generation. This financial performance suggests operational inefficiencies and potential margin compression in its core packaging business.

Earnings Power And Capital Efficiency

Teamway's diluted EPS of -HKD 0.32 reflects weak earnings power, with negative profitability affecting shareholder returns. The company's capital allocation appears challenged, as operating cash flow barely covers a portion of its capital investment requirements. This indicates suboptimal capital efficiency and raises questions about the sustainability of current business operations without structural improvements.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 489.0 million significantly exceeding cash and equivalents of HKD 39.9 million. This high debt burden, combined with ongoing operational losses, creates substantial financial stress. The company's financial health appears precarious, with limited liquidity to service debt obligations while funding ongoing operations.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends, with profitability challenges overshadowing revenue generation. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve cash. Without meaningful operational turnaround, sustainable growth appears unlikely in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 95.5 million, the market appears to be pricing significant challenges ahead. The negative earnings and high debt levels suggest investors have low expectations for near-term recovery. The beta of 1.055 indicates slightly higher volatility than the market, reflecting uncertainty around the company's prospects.

Strategic Advantages And Outlook

Teamway's specialized expertise in appliance packaging provides some competitive differentiation, though this niche focus may limit growth opportunities. The outlook remains challenging given financial constraints and industry pressures. Success will depend on operational restructuring, debt management, and potentially diversifying beyond its current core markets to improve sustainability.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial 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