investorscraft@gmail.com

Intrinsic ValueS&P International Holding Limited (1695.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

S&P International Holding Limited operates as a specialized manufacturer and distributor of coconut-based food products, serving a global clientele from its base in Malaysia. The company's core revenue model is built on B2B sales, supplying OEM customers, distributors, industrial clients, and trading companies with a diverse portfolio including coconut cream powder, desiccated coconut, coconut milk, and rice dumplings under established brands like Santan and Rasa Enak. Its operations span key regions including Southeast Asia, North America, the Middle East, and the Caribbean, positioning it within the competitive packaged foods sector of the consumer defensive industry. The company leverages its long-standing industry presence, founded in 1983, to maintain relationships with wholesale and industrial buyers, focusing on bulk ingredient supply rather than direct-to-consumer retail. This strategic focus on B2B channels and branded private-label products allows it to carve a niche in the global coconut derivatives market, competing on quality, consistency, and supply chain reliability rather than mass-market brand recognition.

Revenue Profitability And Efficiency

The company generated HKD 114.5 million in revenue for the period, achieving a net income of HKD 9.37 million. This translates to a net profit margin of approximately 8.2%, indicating reasonable profitability within its competitive market. Operating cash flow was strong at HKD 14.0 million, significantly exceeding net income and reflecting healthy cash conversion from operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0087, reflecting the company's earnings power relative to its substantial share count. Capital expenditures of HKD 2.30 million were modest compared to operating cash flow, suggesting a capital-light model with disciplined reinvestment. The company demonstrates an ability to generate cash from its core manufacturing and distribution activities.

Balance Sheet And Financial Health

The balance sheet shows HKD 14.2 million in cash against total debt of HKD 22.2 million, indicating a leveraged position with moderate liquidity. The debt level appears manageable given the company's cash flow generation, but it represents a key financial structure element. The overall financial health appears stable for a small-cap entity in the packaged foods sector.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy, paying no dividends during the period, which suggests reinvestment of earnings into operations or debt management. Growth trends must be assessed historically, as single-period data doesn't indicate trajectory. The international distribution footprint provides potential expansion avenues beyond current revenue levels.

Valuation And Market Expectations

With a market capitalization of approximately HKD 105.8 million, the company trades at roughly 11 times earnings and just below revenue, suggesting modest market expectations. The low beta of 0.282 indicates lower volatility than the broader market, typical for defensive consumer staples stocks. This valuation reflects its small-cap status and niche market position.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established industry presence, diversified geographic distribution, and specialized focus on coconut-based products. The outlook depends on maintaining cost competitiveness and managing global supply chain dynamics. Its B2B model provides stability through established customer relationships rather than consumer brand volatility.

Sources

Company description and financial data providedHong 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