investorscraft@gmail.com

Intrinsic ValueNeo-Neon Holdings Limited (1868.HK)

Previous CloseHK$0.37
Intrinsic Value
Upside potential
Previous Close
HK$0.37

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

Neo-Neon Holdings Limited operates as a specialized manufacturer and distributor of decorative and commercial LED lighting products, serving global markets through its two primary segments: PRC Lighting and USA Lighting. The company's core revenue model is driven by the research, development, and sale of innovative lighting solutions, including neon flex, tape lights, LED light strings, and vintage-style products, targeting both consumer and commercial applications. Operating within the competitive electrical equipment sector, Neo-Neon leverages its established manufacturing capabilities and distribution networks to maintain a presence in North America, Europe, and Asia. Its market positioning is characterized by a focus on energy-efficient and aesthetically versatile lighting, though it operates in a fragmented industry with significant competition. The company also engages in money lending services and lighting product trading, diversifying its income streams beyond core manufacturing. As a subsidiary of THTF Energy Saving Holdings, it benefits from integrated energy-saving initiatives but must navigate evolving regulatory and consumer preferences in the global lighting market.

Revenue Profitability And Efficiency

The company generated HKD 746.1 million in revenue for FY 2024, with a net income of HKD 37.2 million, reflecting a net margin of approximately 5.0%. Operating cash flow was strong at HKD 77.6 million, significantly exceeding capital expenditures of HKD 4.9 million, indicating efficient cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0178, derived from net income of HKD 37.2 million. The substantial operating cash flow of HKD 77.6 million, which is more than double net income, suggests robust earnings quality and effective capital management, though the company's capital expenditure intensity appears low relative to cash generation.

Balance Sheet And Financial Health

Neo-Neon maintains a very strong liquidity position with HKD 607.2 million in cash and equivalents against only HKD 33.1 million in total debt, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and low leverage risk, supporting stability in its operations.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY 2024, retaining all earnings. Growth trends must be assessed historically, as the current period data alone does not indicate direction; the company's focus appears to be on reinvestment and maintaining its market position rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 816.8 million, the company trades at a P/E ratio of around 22.0 based on FY 2024 earnings. The negative beta of -0.046 suggests low correlation with broader market movements, potentially reflecting its niche market focus and specific investor base.

Strategic Advantages And Outlook

Neo-Neon's advantages include its long-established presence since 1978, diverse product portfolio, and strong balance sheet. The outlook depends on its ability to innovate in LED technology and expand in competitive global markets, while leveraging its subsidiary relationship with THTF Energy Saving for strategic synergies.

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