investorscraft@gmail.com

Intrinsic ValueChina Wood Optimization (Holding) Limited (1885.HK)

Previous CloseHK$0.90
Intrinsic Value
Upside potential
Previous Close
HK$0.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Wood Optimization operates as a specialized wood processing company in China's basic materials sector, focusing on value-added wood panel manufacturing. The company generates revenue through processing, manufacturing, and selling optimized wood products, primarily processed wood panels used by furniture, flooring, and door manufacturers. Its core offerings include processed finger joint wood panels and specialized wood processing services, serving both manufacturers and wholesale distributors in the construction and furniture industries. Operating from Hong Kong with mainland China operations, the company positions itself as an optimization specialist that enhances wood properties for industrial applications. This niche focus differentiates it from commodity lumber producers by offering engineered wood solutions that cater to specific manufacturing requirements for durability and aesthetic quality in finished products.

Revenue Profitability And Efficiency

The company generated HKD 211.7 million in revenue for FY2019 with strong profitability, achieving a net income of HKD 70.1 million representing a 33.1% net margin. Operating cash flow of HKD 46.8 million significantly exceeded capital expenditures of HKD 9.7 million, indicating efficient cash generation from core operations relative to maintenance investment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.072 reflects solid earnings power relative to the share count. The substantial operating cash flow generation compared to modest capital expenditures demonstrates excellent capital efficiency, with the company requiring minimal reinvestment to maintain its operational capacity while producing strong cash returns.

Balance Sheet And Financial Health

The balance sheet shows robust financial health with HKD 203.6 million in cash and equivalents against HKD 51.9 million in total debt, resulting in a strong net cash position. This conservative capital structure provides significant liquidity buffer and financial flexibility for potential expansion or market opportunities.

Growth Trends And Dividend Policy

The company maintained a shareholder-friendly dividend policy, distributing HKD 0.08 per share which represents a substantial payout relative to earnings. This dividend distribution, combined with the strong cash position, suggests a balanced approach to capital allocation between shareholder returns and internal reinvestment.

Valuation And Market Expectations

With a market capitalization of HKD 900 million, the company traded at approximately 4.3 times revenue and 12.8 times earnings based on FY2019 results. The negative beta of -0.30 indicates low correlation with broader market movements, suggesting investors view the stock as having defensive characteristics within the materials sector.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized wood optimization technology and established customer relationships in China's manufacturing sector. Its strong cash position and debt-free balance sheet provide resilience against market cycles and opportunities for strategic initiatives in the evolving wood processing industry.

Sources

Company Annual Report FY2019Hong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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