investorscraft@gmail.com

Intrinsic ValueAKM Industrial Company Limited (1639.HK)

Previous CloseHK$1.82
Intrinsic Value
Upside potential
Previous Close
HK$1.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AKM Industrial Company Limited operates as a specialized manufacturer and supplier within the global electronics hardware sector, focusing on the production of flexible printed circuits (FPCs), flexible packaging substrates, and associated electronic components. Its core revenue model is built on both manufacturing these precision components and sourcing and trading electronic raw materials and equipment, serving a diverse client base that includes manufacturers of wearable technology, automotive power cells, camera modules, and display systems. The company is positioned as a niche supplier in the competitive technology supply chain, leveraging its established presence in Guangzhou, China, to serve markets in mainland China, Hong Kong, and internationally. Its strategic focus on developing new energy car electronics modules indicates an alignment with growing automotive electrification trends, though it operates in a segment characterized by intense competition and rapid technological change, requiring continuous innovation and cost efficiency to maintain its market position.

Revenue Profitability And Efficiency

For FY 2021, the company generated revenue of HKD 2.36 billion with a net income of HKD 132 million, translating to a net profit margin of approximately 5.6%. Operating cash flow was strong at HKD 296 million, though significant capital expenditures of HKD 429 million indicate heavy investment in maintaining or expanding production capabilities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.086, reflecting the company's earnings power on its substantial share base. The high level of capital expenditure relative to operating cash flow suggests a capital-intensive business model, with investments likely directed towards production technology and capacity.

Balance Sheet And Financial Health

The company held HKD 120 million in cash and equivalents against total debt of HKD 287 million, indicating a leveraged but manageable position. The balance sheet reflects a typical industrial profile with investments in fixed assets funded through a mix of operating cash flow and debt.

Growth Trends And Dividend Policy

A dividend of HKD 0.067 per share was distributed, demonstrating a commitment to shareholder returns. The strategic development of new energy car products suggests a focus on targeting growth sectors, although specific historical growth rates are not provided in the data.

Valuation And Market Expectations

The provided market capitalization of zero is inconsistent with a listed entity and must be considered an error or data omission. The low beta of 0.14 might suggest the market perceives the stock as less volatile than the broader market, but a full valuation assessment is not possible without a valid market cap.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized manufacturing focus and its efforts to pivot towards the high-growth new energy vehicle electronics market. Its outlook is tied to execution in these competitive and technologically advancing sectors, requiring efficient capital allocation and innovation.

Sources

Company Description and Financial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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