investorscraft@gmail.com

Intrinsic ValueHome Control International Limited (1747.HK)

Previous CloseHK$4.90
Intrinsic Value
Upside potential
Previous Close
HK$4.90

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

Home Control International Limited operates as a specialized provider of home control solutions, focusing on sensing and control technologies for the smart home automation, consumer electronics, and set-top-box segments. The company generates revenue through the design, development, and sale of remote control products under its Omni Remotes brand, serving television operators and consumer electronics manufacturers globally. Its business model combines product sales with trading and distribution of home electronic products, targeting both B2B and B2C markets across North America, Europe, Asia, and Latin America. In the competitive smart home technology sector, Home Control maintains a niche position as a hardware-focused solution provider rather than a comprehensive ecosystem developer. The company leverages its longstanding industry presence since 1992 to maintain relationships with operators and brands, though it faces intense competition from larger integrated technology companies and low-cost manufacturers. Its Singapore-based operations provide strategic access to Asian manufacturing while serving global markets, positioning it as a regional player with international distribution capabilities in the evolving connected home landscape.

Revenue Profitability And Efficiency

The company generated HKD 107.5 million in revenue with modest net income of HKD 2.5 million, reflecting thin margins in the competitive consumer electronics sector. Operating cash flow of HKD 14.2 million significantly exceeded net income, indicating reasonable cash conversion efficiency. Capital expenditures were minimal at HKD 0.9 million, suggesting asset-light operations with limited investment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0049 demonstrates limited earnings power relative to the company's scale. The modest capital expenditure level indicates capital-efficient operations, though low absolute profitability suggests challenges in achieving meaningful returns on invested capital. Operating cash flow generation appears adequate for sustaining current operations without significant external funding.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with HKD 19.4 million in cash against HKD 6.7 million in total debt, providing comfortable liquidity coverage. The net cash position supports financial stability, though the company's small scale relative to market capitalization suggests potential valuation disconnects. Debt levels appear manageable given current cash reserves.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.0193 per share, representing a significant payout relative to earnings. This suggests either confidence in cash generation or potential shareholder return priorities over reinvestment. Growth trends appear challenged given the modest revenue base and profitability levels in a competitive industry.

Valuation And Market Expectations

With a market capitalization of HKD 2.03 billion, the company trades at approximately 19 times revenue and significantly elevated earnings multiples, indicating market expectations for future growth or potential strategic value. The high beta of 1.47 suggests substantial volatility and sensitivity to market movements relative to the overall market.

Strategic Advantages And Outlook

The company's long-standing industry presence and specialized focus on remote control technologies provide some defensive positioning within niche markets. However, the outlook remains challenged by competitive pressures, technological disruption, and the need to transition toward more integrated smart home solutions. Success will depend on leveraging existing customer relationships while adapting to evolving home automation trends.

Sources

Company descriptionFinancial metrics 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