investorscraft@gmail.com

Intrinsic ValueMS Group Holdings Limited (1451.HK)

Previous CloseHK$1.27
Intrinsic Value
Upside potential
Previous Close
HK$1.27

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

MS Group Holdings Limited operates as a specialized manufacturer in the consumer cyclical sector, focusing on the production and sale of plastic bottles and baby feeding accessories. Its core revenue model is bifurcated into an OEM business, providing comprehensive manufacturing services including mold building, injection molding, and packaging for third-party clients, and a branded segment under its proprietary 'Yo Yo Monkey' label, which is sold directly to retailers and distributors. The company serves a global customer base across the United States, Italy, and China, positioning itself within the competitive packaging and infant products industry. Its market position is that of a niche manufacturer, leveraging its expertise in plastic molding processes to cater to the specific demands of the infant and toddler market, as well as the sports bottle segment, distinguishing itself through integrated service offerings from design to final assembly.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 421.1 million, demonstrating its operational scale. Profitability was strong with a net income of HKD 49.4 million, indicating effective cost management and a healthy bottom line. The business generated HKD 33.3 million in operating cash flow, showcasing its ability to convert earnings into cash, though capital expenditures were reported as nil for the period.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, reflected in a diluted EPS of HKD 0.25. Its capital efficiency is highlighted by a significant cash position relative to its market capitalization and a lack of reported capital expenditures, suggesting a capital-light model or a period of deferred investment. The strong operating cash flow further supports its ability to fund operations and returns internally.

Balance Sheet And Financial Health

The balance sheet is characterized by exceptional liquidity, with cash and equivalents of HKD 114.5 million substantially exceeding its total debt of HKD 14.1 million. This results in a very strong net cash position, indicating low financial risk and a high degree of financial flexibility for potential strategic initiatives or weathering economic downturns.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.09. This payout, against the earnings per share, suggests a commitment to returning capital to shareholders. Specific historical growth trends are not provided in the data, making a forward-looking growth trajectory difficult to ascertain from the available information.

Valuation And Market Expectations

With a market capitalization of approximately HKD 200.2 million, the stock trades at a price-to-earnings multiple derived from its earnings and share count. A negative beta of -0.212 suggests a historical low correlation with the broader market movements, which may appeal to certain investors seeking diversification, though this is not a guarantee of future performance.

Strategic Advantages And Outlook

The company's strategic advantages include its dual-stream revenue model, combining stable OEM manufacturing with higher-margin branded sales, and its strong financial health providing a solid foundation. Its outlook is underpinned by its global reach and specialization in a essential niche, though it operates in a competitive consumer goods sector susceptible to economic cycles and raw material price fluctuations.

Sources

Company Provided 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