investorscraft@gmail.com

Intrinsic ValuePC Partner Group Limited (1263.HK)

Previous CloseHK$5.58
Intrinsic Value
Upside potential
Previous Close
HK$5.58

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

PC Partner Group operates as a specialized designer, manufacturer, and marketer of computer electronics, primarily focusing on video graphics cards and related PC components. The company generates revenue through both its proprietary branded products—marketed under ZOTAC, Inno3D, and Manli—and electronics manufacturing services for industrial and consumer applications, including ATMs and point-of-sale systems. Its dual revenue model balances higher-margin branded sales with stable contract manufacturing, providing diversification across consumer and B2B segments. Operating globally across Asia Pacific, Americas, Europe, and emerging markets, PC Partner leverages its Hong Kong base for supply chain efficiency while competing in the highly cyclical and innovation-driven PC hardware sector. The company maintains a niche but established position as a mid-tier player alongside larger competitors, relying on technical expertise and manufacturing scalability to serve both gaming enthusiasts and industrial clients.

Revenue Profitability And Efficiency

The company reported revenue of HKD 10.08 billion with net income of HKD 262 million, reflecting a net margin of approximately 2.6%. Strong operating cash flow of HKD 1.95 billion indicates effective working capital management, though modest capital expenditures of HKD 147 million suggest a focus on operational efficiency over aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.68 demonstrates baseline earnings power in a competitive hardware market. The substantial operating cash flow relative to net income highlights strong cash conversion, supporting reinvestment capacity and financial flexibility despite thin margins characteristic of the electronics manufacturing industry.

Balance Sheet And Financial Health

PC Partner maintains a robust liquidity position with HKD 2.33 billion in cash against total debt of HKD 930.5 million, indicating a conservative leverage profile. The strong cash reserves provide a buffer against industry volatility and support ongoing operations without significant financial strain.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.35, representing a payout ratio of approximately 51% based on diluted EPS. This balanced capital allocation strategy returns value to investors while retaining earnings for operational needs and selective growth initiatives.

Valuation And Market Expectations

With a market capitalization of HKD 2.56 billion, the company trades at a P/E ratio of approximately 9.8x based on current earnings. The low beta of 0.50 suggests the market perceives the stock as less volatile than the broader market, possibly reflecting its stable manufacturing base and niche market positioning.

Strategic Advantages And Outlook

PC Partner's strategic advantages include its dual-branded and contract manufacturing model, global distribution network, and technical expertise in graphics cards. The outlook depends on PC market cycles, gaming demand, and ability to maintain cost competitiveness amid component pricing pressures and technological shifts in the hardware industry.

Sources

Company annual reportHong 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