investorscraft@gmail.com

Intrinsic ValueBoer Power Holdings Limited (1685.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

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

Boer Power Holdings Limited operates as a specialized electrical distribution equipment provider in China, focusing on integrated electrical manufacturing (IEM) solutions and components. Its core revenue model involves designing, manufacturing, and selling customized electrical distribution systems, complemented by engineering, procurement, and construction (EPC) project services. The company serves critical sectors including medical facilities, data centers, real estate, energy, and industrial parks, positioning itself as a niche solutions provider rather than a mass-market competitor. This sector-specific focus allows it to capture value through tailored system integrations and after-sales support. Operating as a subsidiary of King Able Limited, Boer Power leverages its Wuxi headquarters to maintain a regional stronghold while navigating the competitive Chinese industrial distribution landscape. Its market position is characterized by a specialized B2B approach, relying on technical expertise and project-based contracts to drive profitability in a capital-intensive industry.

Revenue Profitability And Efficiency

The company generated HKD 680.3 million in revenue for the period, with net income of HKD 31.1 million, reflecting a net margin of approximately 4.6%. Operating cash flow was robust at HKD 169.8 million, significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures were minimal at HKD -4.0 million, suggesting a capital-light operational model or deferred investment cycles.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0404, derived from net income of HKD 31.1 million and 769.3 million shares outstanding. The substantial operating cash flow relative to earnings highlights effective working capital management and strong underlying earnings quality. The low capital expenditure intensity points to asset-light operations and potentially high returns on invested capital.

Balance Sheet And Financial Health

Boer Power maintains a conservative financial structure with HKD 85.7 million in cash against total debt of HKD 251.7 million. The net debt position of HKD 166.0 million appears manageable relative to its operating cash flow generation. The balance sheet supports ongoing operations without immediate liquidity concerns, though leverage exists.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.01, yielding approximately 2.5% based on the current market capitalization. Growth appears moderate, aligned with its niche market positioning and project-based revenue model. The dividend policy suggests a stable, income-oriented approach alongside operational reinvestment.

Valuation And Market Expectations

With a market capitalization of HKD 257.6 million, the stock trades at a P/E ratio of approximately 8.3x based on current earnings. The beta of 0.65 indicates lower volatility compared to the broader market, reflecting its defensive industrial characteristics. Valuation metrics suggest a modest market expectation for future growth and stability.

Strategic Advantages And Outlook

Boer Power's strategic advantage lies in its specialized, sector-focused electrical solutions, which create barriers to entry through technical expertise and customer relationships. Its exposure to high-growth end markets like data centers and renewable energy provides long-term tailwinds. The outlook remains tied to Chinese industrial investment cycles and its ability to maintain competitive differentiation in a fragmented market.

Sources

Company Annual ReportHong 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