investorscraft@gmail.com

Intrinsic ValueQ Technology (Group) Company Limited (1478.HK)

Previous CloseHK$9.30
Intrinsic Value
Upside potential
Previous Close
HK$9.30

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 Technology (Group) Company Limited is a specialized manufacturer of critical optical and biometric components for the global mobile electronics industry. The company operates as a key supplier, focusing on the research, development, design, and sale of camera modules and fingerprint recognition modules. Its core revenue model is B2B, generating income from the manufacturing and sale of these components to smartphone brands, tablet PC makers, and emerging sectors like smart vehicles and the Internet of Things (IoT). The product portfolio is segmented, offering a range from high-end optical image stabilization and 3D camera modules to cost-effective mid-range and capacitive fingerprint solutions, catering to diverse OEM specifications and price points. Operating from its base in Kunshan, China, the company is embedded within the complex consumer electronics supply chain, positioning itself as a technology enabler rather than a consumer-facing brand. Its market position is that of a specialized component supplier, whose fortunes are closely tied to the innovation cycles and production volumes of its major smartphone manufacturer clients, requiring continuous R&D investment to maintain technical relevance.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 16.15 billion for the period. However, net income of HKD 279 million indicates a relatively thin net profit margin, reflecting the competitive and capital-intensive nature of its manufacturing operations. Strong operating cash flow of HKD 965 million significantly outstripped net income, suggesting efficient working capital management and the conversion of sales into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.24, translating the company's net profit to a per-share basis. The substantial operating cash flow demonstrates solid core earnings power from its principal business activities. The absence of reported capital expenditures is a notable data point that requires verification for a complete analysis of capital allocation and reinvestment efficiency.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of HKD 1.45 billion against total debt of HKD 2.45 billion. This indicates a manageable, though not insignificant, debt load. The company's financial health appears stable, supported by its strong cash generation, which provides a buffer for its obligations and potential strategic investments.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of HKD 0.10 per share. Future growth is intrinsically linked to the adoption of advanced camera and biometric technologies in mobile devices and the company's ability to secure design wins with leading smartphone OEMs in a highly cyclical market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 17.25 billion, the market valuation implies certain growth expectations. A beta of 1.14 suggests the stock's price has historically been slightly more volatile than the broader market, reflecting its sensitivity to technology sector cycles and consumer demand trends.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized manufacturing expertise and entrenched position within the smartphone supply chain. Its outlook is tied to global smartphone shipment volumes, the proliferation of multi-camera setups, and its success in expanding into adjacent high-growth markets like automotive and smart home applications.

Sources

Company DescriptionPublic Financial Disclosures

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