investorscraft@gmail.com

Intrinsic ValueQ P Group Holdings Limited (1412.HK)

Previous CloseHK$1.28
Intrinsic Value
Upside potential
Previous Close
HK$1.28

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

Q P Group Holdings Limited operates as a specialized manufacturer and trader of paper-based consumer and entertainment products, primarily serving international markets from its base in Hong Kong. The company's core revenue model is bifurcated into two distinct segments: direct-to-consumer Web Sales and business-to-business Original Equipment Manufacturer (OEM) Sales. Its diverse product portfolio includes tabletop games, playing cards, puzzles, greeting cards, and educational items, supplemented by value-added services like printing, packaging, and laboratory testing. Operating within the competitive basic materials sector, specifically paper products, the company leverages its long-established presence since 1985 to cater to a global clientele. Its market positioning is that of an integrated service provider, combining manufacturing expertise with direct online retail channels. This dual approach allows it to capture margin at different points of the value chain, serving both bulk OEM customers and end consumers directly through its e-commerce platform, thereby diversifying its revenue streams and customer base.

Revenue Profitability And Efficiency

The company generated HKD 1.21 billion in revenue for the period, demonstrating its operational scale. Profitability was solid, with net income reaching HKD 129.1 million, translating to a net profit margin of approximately 10.7%. Strong operating cash flow of HKD 204.95 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.24, reflecting the company's earnings power on a per-share basis. The absence of reported capital expenditures suggests a capital-light operational model or that investments were immaterial for the period. The substantial operating cash flow highlights robust fundamental earnings power and efficient use of operational assets.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of HKD 246.48 million. Total debt is modest at HKD 54.13 million, resulting in a very low net debt position and indicating a low financial risk profile. This provides significant financial flexibility for future operations or strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.13 per share. This represents a payout ratio of approximately 54% of its diluted EPS, indicating a commitment to returning capital to shareholders while retaining a portion of earnings for reinvestment and growth. Specific historical growth rates are not provided for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately HKD 883 million, the stock trades at a price-to-earnings ratio of roughly 6.8x based on the reported EPS. A remarkably low beta of 0.032 suggests the market perceives the stock as having very low correlation and sensitivity to broader market movements, which is unusual for an equity security.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established presence, diversified product portfolio, and dual-channel sales strategy encompassing both B2B and D2C models. Its strong cash generation and healthy balance sheet provide a solid foundation. The outlook hinges on its ability to navigate raw material costs, compete in the global paper products market, and effectively grow both its OEM and web sales segments.

Sources

Company DescriptionProvided Financial Data

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