investorscraft@gmail.com

Intrinsic ValueTrio Industrial Electronics Group Limited (1710.HK)

Previous CloseHK$0.21
Intrinsic Value
Upside potential
Previous Close
HK$0.21

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

Trio Industrial Electronics Group Limited operates as a specialized contract manufacturer and engineering solutions provider within the global industrial electronics sector. The company generates revenue through customized design, engineering, and manufacturing services for electro-mechanical products, power supplies, smart chargers, and automated testing equipment. Its diversified client base spans multiple high-value industries including renewable energy infrastructure, telecommunications networks, medical devices, commercial freight systems, and security access controls. Trio maintains a geographically dispersed operational footprint across Europe, North America, Asia-Pacific, and Australia, serving multinational industrial OEMs requiring complex electronic assemblies and specialized component sourcing. The company leverages its four-decade industry experience to position itself as a value-added manufacturing partner rather than a pure production facility, offering integrated services from design prototyping to global logistics support. This engineering-centric approach differentiates Trio from standard electronics manufacturing services (EMS) providers by embedding technical expertise throughout the product development lifecycle.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.01 billion with modest net income of HKD 8.6 million, indicating thin operating margins characteristic of contract manufacturing. Strong operating cash flow of HKD 113.3 million significantly exceeded net income, reflecting efficient working capital management. Capital expenditures of HKD 32.3 million were focused on maintaining production capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0086 reflects the capital-intensive nature of electronics manufacturing. The substantial operating cash flow generation relative to net income demonstrates effective conversion of earnings into cash. The company maintains adequate reinvestment levels to support its engineering-focused service model without excessive capital intensity.

Balance Sheet And Financial Health

The balance sheet shows HKD 141.1 million in cash against HKD 172.2 million in total debt, indicating moderate leverage. The net debt position is manageable given the stable cash flow generation. The capital structure appears appropriate for a manufacturing business with consistent operational funding requirements.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.012 per share distribution, representing a payout ratio exceeding current earnings. This suggests commitment to shareholder returns despite modest profitability. Growth appears focused on maintaining existing client relationships and operational efficiency rather than rapid expansion.

Valuation And Market Expectations

With a market capitalization of HKD 190 million, the company trades at approximately 0.2 times revenue and 22 times earnings. The exceptionally low beta of 0.052 suggests minimal correlation with broader market movements, reflecting its niche positioning and limited analyst coverage.

Strategic Advantages And Outlook

Trio's strategic advantage lies in its engineering capabilities and long-term client relationships across diverse industrial sectors. The global operational footprint provides resilience against regional economic fluctuations. Outlook depends on maintaining technical differentiation while managing cost pressures inherent in contract manufacturing.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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