investorscraft@gmail.com

Intrinsic ValueYan Tat Group Holdings Limited (1480.HK)

Previous CloseHK$1.12
Intrinsic Value
Upside potential
Previous Close
HK$1.12

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

Yan Tat Group Holdings Limited is a specialized manufacturer and trader of printed circuit boards (PCBs), operating primarily from its base in Hong Kong with a global sales footprint. The company serves a diverse industrial clientele, supplying essential components for automotive systems, communication infrastructure, medical devices, industrial automation, and consumer electronics. This positions it within the critical technology hardware supply chain, where precision and reliability are paramount for end-product performance. Its business model combines direct manufacturing with trading operations, leveraging its long-established industry presence since 1989 to maintain customer relationships across multiple continents. The company operates as a subsidiary of Million Pearl Holdings Ltd., which provides a stable ownership structure. Yan Tat's market position is that of a niche player in the highly competitive global PCB industry, where it must contend with larger manufacturers while leveraging its expertise in serving specific industrial applications that require tailored solutions.

Revenue Profitability And Efficiency

The company generated HKD 579.5 million in revenue for the period, demonstrating its operational scale in the PCB market. Profitability was strong with a net income of HKD 60.3 million, indicating effective cost management and operational efficiency. The absence of reported capital expenditures suggests a period of minimal expansionary investment, potentially focusing on maximizing returns from existing assets.

Earnings Power And Capital Efficiency

Yan Tat exhibited solid earnings power with diluted EPS of HKD 0.25, reflecting profitable operations relative to its share count. The company generated robust operating cash flow of HKD 100.2 million, significantly exceeding net income, indicating high-quality earnings and efficient working capital management. This strong cash generation supports both operational needs and shareholder returns.

Balance Sheet And Financial Health

The company maintains an exceptionally strong financial position with HKD 533.3 million in cash and equivalents against total debt of HKD 62.0 million, resulting in a substantial net cash position. This conservative capital structure provides significant financial flexibility and resilience against market downturns, with minimal leverage concerns for the foreseeable future.

Growth Trends And Dividend Policy

While specific growth rates aren't provided, the company has established a shareholder-friendly dividend policy, distributing HKD 0.06 per share. The generous cash position supports sustainable dividend payments, though the absence of capital expenditures may indicate a mature phase with limited expansion opportunities rather than aggressive growth trajectory.

Valuation And Market Expectations

With a market capitalization of HKD 285.6 million, the company trades at approximately 0.49 times revenue and 4.7 times net income, suggesting a conservative valuation relative to earnings. The low beta of 0.432 indicates lower volatility than the broader market, reflecting investor perception of stable but potentially limited growth prospects in the PCB manufacturing sector.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established industry presence, diverse global customer base, and exceptionally strong balance sheet. The outlook depends on demand trends across its key end markets, particularly automotive and industrial electronics, while its financial strength provides stability during industry cycles and potential acquisition opportunities.

Sources

Company financial reportsHong Kong Stock Exchange filings

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