investorscraft@gmail.com

Intrinsic ValueFourace Industries Group Holdings Limited (1455.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fourace Industries Group Holdings Limited is a specialized manufacturer and distributor of personal care and lifestyle electrical appliances, operating within the consumer defensive sector. The company's core revenue model is based on the design, development, and sale of products such as hair dryers, straighteners, clippers, electric irons, and bread makers. It serves a global customer base across the United States, Japan, Europe, China, and the broader Asia Pacific region, leveraging a manufacturing-centric approach to capture value in the competitive household goods market. Fourace occupies a niche position as an original equipment manufacturer, likely supplying both private-label and branded products to retailers and distributors. Its long-standing operation since 1988 provides established supply chain relationships and manufacturing expertise, though it operates in a highly fragmented and competitive industry with pressure on margins. The company's focus on essential personal care and grooming devices offers some resilience to economic cycles, but it remains exposed to consumer discretionary spending trends and intense competition from larger global brands.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 272.3 million. It demonstrated strong profitability with a net income of HKD 41.7 million, resulting in a healthy net profit margin of approximately 15.3%. Operating cash flow was robust at HKD 72.1 million, significantly exceeding net income and indicating high-quality earnings conversion.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of HKD 0.0326, reflecting its earnings capacity on a per-share basis. Capital expenditures were modest at HKD 7.5 million, suggesting efficient use of existing manufacturing infrastructure rather than aggressive expansion, which supports strong free cash flow generation.

Balance Sheet And Financial Health

Fourace maintains an exceptionally strong balance sheet with cash and equivalents of HKD 317.3 million, vastly exceeding its minimal total debt of HKD 48,000. This positions the company with a net cash position and virtually no financial leverage, providing significant financial flexibility and resilience.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, distributing a dividend of HKD 0.015 per share. This represents a payout ratio of approximately 46% based on current EPS, indicating a commitment to returning capital to shareholders while retaining earnings for operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 313.2 million, the company trades at a price-to-earnings ratio of roughly 7.5 based on current earnings. The low beta of 0.341 suggests the market perceives the stock as defensive with lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's key advantages include its debt-free balance sheet, strong cash position, and established manufacturing capabilities. Its outlook depends on maintaining competitive positioning in the global personal appliance market and effectively deploying its substantial cash reserves for potential growth initiatives or continued shareholder returns.

Sources

Company description and financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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