investorscraft@gmail.com

Intrinsic ValueWuxi Sunlit Science and Technology Company Limited (1289.HK)

Previous CloseHK$2.60
Intrinsic Value
Upside potential
Previous Close
HK$2.60

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

Wuxi Sunlit Science and Technology operates as a specialized industrial machinery provider focused on the complete production line ecosystem for steel wire manufacturing. The company generates revenue through a vertically integrated model encompassing R&D, design, manufacturing, equipment supply, installation, and maintenance services for brass electroplating, bead wire, and galvanizing production lines. Serving China's industrial sector, its solutions are critical for manufacturing radial tire steel cords, bead wires, cutting wires, and precision wire ropes, positioning the company as a niche technology enabler within the broader industrials landscape. This specialized focus allows Wuxi Sunlit to maintain a defensible market position through deep technical expertise and comprehensive service capabilities that cater to specific manufacturing requirements in the steel wire products industry, creating barriers to entry for generalist competitors.

Revenue Profitability And Efficiency

The company generated HKD 516 million in revenue with net income of HKD 49.5 million, representing a net margin of approximately 9.6%. Strong operating cash flow of HKD 165.2 million significantly exceeded net income, indicating excellent cash conversion efficiency. The absence of capital expenditures suggests either conservative investment strategy or utilization of existing production capacity without expansion needs.

Earnings Power And Capital Efficiency

Wuxi Sunlit demonstrates solid earnings power with diluted EPS of HKD 0.39. The company operates with exceptional capital efficiency as evidenced by zero debt and substantial cash generation relative to its market capitalization. The high operating cash flow to net income ratio of 3.3x indicates robust underlying business performance and efficient working capital management.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with HKD 100.3 million in cash and equivalents and zero debt, resulting in a net cash position. This conservative financial structure provides significant liquidity and financial flexibility. The absence of leverage positions the company to withstand economic cycles and pursue strategic opportunities without financial constraints.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.0876, representing a payout ratio of approximately 22.5% based on current EPS. This balanced capital allocation strategy returns cash to shareholders while retaining earnings for potential future growth initiatives. The dividend policy reflects management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of HKD 312 million, the company trades at approximately 0.6x revenue and 6.3x net income. The exceptionally low beta of 0.067 suggests the market perceives the stock as having minimal correlation to broader market movements, possibly reflecting its niche industrial focus and stable cash flow characteristics.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise and comprehensive service offerings for steel wire production lines. Its debt-free structure and strong cash generation provide resilience against economic headwinds. The outlook depends on continued demand from tire manufacturing and industrial wire products sectors, with potential growth driven by technological upgrades and maintenance services for existing installations.

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