investorscraft@gmail.com

Intrinsic ValueKingboard Laminates Holdings Limited (1888.HK)

Previous CloseHK$14.79
Intrinsic Value
Upside potential
Previous Close
HK$14.79

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

Kingboard Laminates Holdings operates as a vertically integrated manufacturer of laminates and electronic materials, serving the global printed circuit board industry. The company's core revenue model centers on producing and selling copper-clad laminates, including glass epoxy, paper, and composite epoxy material laminates, which are essential components for PCB fabrication. As a subsidiary of Jamplan (BVI) Limited, Kingboard leverages its extensive manufacturing capabilities across China, Asia, Europe, and the United States, positioning itself as a key supplier to the electronics manufacturing value chain. The company maintains a diversified business structure through three segments: Laminates, Properties, and Investments, providing some insulation against cyclical electronics demand. Its vertical integration strategy encompasses upstream materials production including copper foils, glass fabrics, epoxy resins, and specialty chemicals, enhancing cost control and supply chain reliability. This comprehensive approach to electronic materials manufacturing establishes Kingboard as a significant player in the global laminate market, particularly within the Asian electronics ecosystem where it maintains strong production footholds and customer relationships.

Revenue Profitability And Efficiency

The company generated HKD 18.54 billion in revenue with net income of HKD 1.33 billion, reflecting a net margin of approximately 7.2%. Operating cash flow of HKD 2.71 billion significantly exceeded capital expenditures of HKD 774 million, indicating strong cash generation from core operations. The business demonstrates adequate profitability despite operating in a competitive manufacturing sector with inherent margin pressures.

Earnings Power And Capital Efficiency

Kingboard produced diluted EPS of HKD 0.43 while maintaining robust operating cash flow generation that substantially covered investment needs. The company's capital allocation appears disciplined, with operating cash flow exceeding capital expenditures by approximately HKD 1.93 billion. This indicates efficient conversion of operating performance into cash available for reinvestment or shareholder returns.

Balance Sheet And Financial Health

The company maintains a conservative financial position with HKD 1.92 billion in cash against HKD 3.28 billion in total debt, resulting in a net debt position of approximately HKD 1.36 billion. This moderate leverage level provides financial flexibility while the substantial cash balance supports operational needs and potential strategic investments in the cyclical laminate industry.

Growth Trends And Dividend Policy

Kingboard demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.62, representing a substantial payout relative to earnings. The dividend yield appears attractive, though the company's growth trajectory may be influenced by cyclical demand patterns in the global electronics and construction sectors that drive laminate and property segment performance.

Valuation And Market Expectations

With a market capitalization of HKD 37.13 billion and a beta of 0.545, the market prices Kingboard as a relatively stable industrial company. The current valuation reflects expectations for steady performance in the laminate business, though the diversified segments including properties and investments contribute to overall risk profile moderation.

Strategic Advantages And Outlook

Kingboard's vertical integration across laminate production and upstream materials provides cost advantages and supply chain security. The company's geographic diversification and segment mix offer some protection against regional or sector-specific downturns. Future performance will depend on global electronics demand cycles, property market conditions, and the company's ability to maintain technological competitiveness in laminate manufacturing.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

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