investorscraft@gmail.com

Intrinsic ValueIntron Technology Holdings Limited (1760.HK)

Previous CloseHK$1.88
Intrinsic Value
Upside potential
Previous Close
HK$1.88

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

Intron Technology Holdings Limited operates as a specialized automotive electronics solutions provider, focusing on the development and engineering of advanced automotive components for major manufacturers. The company's core revenue model integrates research and development services with the sale of proprietary electronic components, including renewable energy systems and embedded control devices. Operating within the competitive auto parts sector, Intron has established a niche position by offering comprehensive engineering solutions that span consulting, prototype development, and product validation services. Their expertise in hydrogen fuel-cell battery control technology represents a strategic focus on emerging automotive technologies, positioning the company at the intersection of traditional automotive manufacturing and next-generation mobility solutions. This specialized approach allows Intron to maintain relationships with key industry players while developing proprietary technologies that address the evolving needs of the automotive electronics market.

Revenue Profitability And Efficiency

The company generated HKD 6.69 billion in revenue with net income of HKD 208.6 million, representing a net margin of approximately 3.1%. Operating cash flow of HKD 274.7 million indicates reasonable cash conversion from operations. The absence of reported capital expenditures suggests either minimal investment in fixed assets or potential classification differences in financial reporting.

Earnings Power And Capital Efficiency

Intron delivered diluted EPS of HKD 0.19, reflecting moderate earnings generation relative to its market capitalization. The company's operating cash flow coverage of net income appears adequate, though the relationship between operating activities and reported capital structure requires deeper analysis given the debt levels and cash position.

Balance Sheet And Financial Health

The balance sheet shows HKD 916.2 million in cash against total debt of HKD 2.07 billion, indicating a leveraged position. The net debt position of approximately HKD 1.15 billion suggests the company relies on debt financing to support its operations and growth initiatives, which may warrant monitoring given current interest rate environments.

Growth Trends And Dividend Policy

The company maintained a dividend payout of HKD 0.063 per share, representing a payout ratio of approximately 33% based on diluted EPS. This dividend policy indicates management's commitment to shareholder returns while retaining earnings for potential growth investments in automotive electronics and hydrogen technology development.

Valuation And Market Expectations

With a market capitalization of HKD 1.79 billion, the company trades at approximately 0.27 times revenue and 8.6 times earnings. The beta of 0.637 suggests lower volatility than the broader market, potentially reflecting the specialized nature of its automotive electronics business and defensive characteristics within the cyclical auto sector.

Strategic Advantages And Outlook

Intron's specialization in automotive electronics and hydrogen fuel-cell technology positions it well for industry electrification trends. Its engineering capabilities and manufacturer relationships provide competitive advantages, though execution on technology development and debt management will be critical for sustained growth in the evolving automotive landscape.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial 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