investorscraft@gmail.com

Intrinsic ValueRazer Inc. (1337.HK)

Previous CloseHK$2.80
Intrinsic Value
Upside potential
Previous Close
HK$2.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Razer Inc. is a globally recognized lifestyle brand for gamers, operating at the intersection of hardware, software, and services. The company's core revenue model is diversified across the sale of high-performance gaming peripherals and systems, a robust software ecosystem, and a growing fintech services platform. Its hardware portfolio, including acclaimed gaming mice, keyboards, and the Razer Blade laptop series, is complemented by the Razer Synapse and Chroma RGB software, creating an integrated user experience. Within the competitive technology and gaming peripherals sector, Razer has cultivated a premium brand identity synonymous with performance, innovation, and a distinct aesthetic, appealing to a dedicated global community. Its market position is further strengthened by its expanding Razer Gold digital payment service and Razer Fintech operations, which establish a significant offline-to-online digital payments network across Southeast Asia, adding a high-growth, recurring revenue stream to its hardware-centric foundation.

Revenue Profitability And Efficiency

For FY 2021, Razer reported revenue of HKD 1.62 billion. The company achieved a net income of HKD 43.4 million, indicating a return to profitability. Operating cash flow was positive at HKD 43.5 million, though this was partially offset by capital expenditures of HKD 24.3 million, reflecting ongoing investments to support its hardware and ecosystem growth.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0049. The generation of positive operating cash flow demonstrates an ability to convert earnings into cash, a key indicator of operational sustainability. The capital expenditure level suggests a strategic focus on maintaining its product innovation pipeline and infrastructure.

Balance Sheet And Financial Health

Razer maintains a strong liquidity position with cash and equivalents of HKD 567.6 million. Total debt is modest at HKD 31.6 million, resulting in a very conservative debt-to-cash ratio. This robust balance sheet provides significant financial flexibility to navigate market cycles and pursue strategic initiatives.

Growth Trends And Dividend Policy

The company did not pay a dividend in 2021, which is consistent with a growth-oriented strategy that prioritizes reinvesting capital into expanding its hardware offerings, software platform, and fintech services to capture long-term market opportunities rather than providing immediate shareholder returns.

Valuation And Market Expectations

A beta of 1.20 indicates the stock is expected to be more volatile than the broader market, which is typical for a growth company in the technology and consumer hardware sector. This reflects market expectations of higher risk and potential reward tied to the company's execution of its growth strategy.

Strategic Advantages And Outlook

Razer's key advantages include its powerful brand loyalty within the gaming community and its integrated ecosystem of hardware, software, and services. The outlook hinges on its ability to monetize its user base through expanding high-margin software and services, particularly its fintech operations in Southeast Asia, while continuing to innovate in competitive hardware markets.

Sources

Company Annual Report (FY 2021)Provided financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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