investorscraft@gmail.com

Intrinsic ValueWai Chi Holdings Company Limited (1305.HK)

Previous CloseHK$0.74
Intrinsic Value
Upside potential
Previous Close
HK$0.74

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

Wai Chi Holdings is a specialized manufacturer and trader of LED backlight and LED lighting products, operating primarily in the Greater China region and internationally. The company's core revenue model is derived from the sale of its proprietary LED components, including backlights for automotive on-board displays, television screens, and industrial equipment, alongside a comprehensive portfolio of commercial and public lighting solutions. It enhances its product offerings with value-added services such as custom lighting design, installation, maintenance, and energy management consulting, creating a diversified income stream. Operating within the competitive technology hardware sector, the company has established a niche by serving business corporations and public utilities, positioning itself as an integrated solutions provider rather than just a component supplier. Its long-standing presence since 1984 and its role as a subsidiary of Rexell Technology provide a stable foundation, though it operates in a market characterized by intense competition and rapid technological change, requiring continuous innovation to maintain its position.

Revenue Profitability And Efficiency

The company generated HKD 2.37 billion in revenue for the period. It demonstrated profitability with a net income of HKD 46.68 million, translating to a net margin of approximately 2.0%. Operating cash flow was strong at HKD 162.22 million, significantly exceeding net income and indicating healthy cash conversion from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.21, reflecting the company's earnings power on a per-share basis. Capital expenditures of HKD 65.67 million indicate ongoing investment in maintaining and potentially expanding its manufacturing and operational capabilities to support future growth.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 328.88 million. Total debt is reported at HKD 385.42 million. The company's financial health appears manageable, with its cash holdings providing a buffer against its debt obligations.

Growth Trends And Dividend Policy

The provided data offers a single-year snapshot, making trend analysis difficult. The company's dividend policy is conservative, with a dividend per share of HKD 0.00, indicating a preference for retaining earnings to fund operations and growth initiatives rather than distributing them to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 195.56 million, the company trades at a significant discount to its annual revenue. A beta of 0.74 suggests its stock has historically been less volatile than the broader market, which may appeal to certain risk-averse investors.

Strategic Advantages And Outlook

The company's strategic advantages include its long-term industry presence and integrated service model, which combines product sales with design and maintenance. Its outlook is tied to demand from the automotive, consumer electronics, and public infrastructure sectors, though it faces pressures from competition and technological obsolescence.

Sources

Company Annual Report

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