investorscraft@gmail.com

Intrinsic ValueTown Ray Holdings Limited (1692.HK)

Previous CloseHK$1.75
Intrinsic Value
Upside potential
Previous Close
HK$1.75

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

Town Ray Holdings Limited is an original design manufacturer (ODM) specializing in electrothermic household appliances, operating within the consumer electronics sector. The company's core revenue model is based on manufacturing and selling a diverse portfolio of products, including garment care appliances like steam generator irons and garment steamers, cooking appliances such as coffee machines and steam cooking devices, alongside consumer electronics, cleaning products, and air purifiers. Its operations are primarily business-to-business, supplying these products to international markets across Europe, Asia, and the United States. The firm's market position is that of a specialized contract manufacturer, leveraging its production expertise to serve global brands rather than building its own consumer-facing brand. This focus on the ODM model allows it to capitalize on manufacturing efficiencies and design capabilities within the competitive home appliance landscape, navigating sector dynamics through a reliance on established client relationships and operational scale.

Revenue Profitability And Efficiency

The company reported revenue of HKD 703.6 million for the period, demonstrating its operational scale. Profitability was strong with a net income of HKD 107.6 million, indicating effective cost management relative to its top line. Operating cash flow of HKD 23.1 million was positive but notably lower than net income, suggesting some timing differences in working capital.

Earnings Power And Capital Efficiency

Town Ray exhibited solid earnings power with a diluted EPS of HKD 0.30. Capital expenditure was significant at HKD -45.2 million, reflecting ongoing investment in its manufacturing capabilities. The disparity between robust net income and lower operating cash flow warrants monitoring for capital allocation efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 75.9 million against total debt of HKD 87.7 million, indicating a moderate but manageable leverage level. The company's financial health appears stable, with sufficient liquidity to meet its obligations, though the debt level is a key factor for ongoing assessment.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of HKD 0.231. This payout, against its earnings, suggests a commitment to returning capital. Future growth will likely depend on its ability to secure new manufacturing contracts and expand its client base in a competitive global market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 642.6 million, the company trades at a P/E multiple derived from its current earnings. A beta of 0.301 suggests the stock has historically been less volatile than the broader market, which may reflect its niche B2B manufacturing model and stable cash flows.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized ODM manufacturing expertise and established international supply chain. Its outlook is tied to global demand for household appliances and its ability to maintain competitive production costs. Success will depend on navigating supply chain dynamics and sustaining client relationships.

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