investorscraft@gmail.com

Intrinsic ValueConfidence Intelligence Holdings Limited (1967.HK)

Previous CloseHK$0.41
Intrinsic Value
Upside potential
Previous Close
HK$0.41

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

Confidence Intelligence Holdings Limited operates as an electronic manufacturing services (EMS) provider specializing in printed circuit board assembly (PCBA) solutions. The company serves the telecommunications, industrial-use, and Internet of Things sectors with integrated services spanning research and design, component procurement, assembly, quality control, testing, and logistics. Headquartered in Shenzhen, China, it leverages its strategic location within a major electronics manufacturing hub to serve global clients while maintaining competitive operational costs. The company operates in a highly fragmented and competitive EMS market, positioning itself as a specialized provider for mid-volume, high-mix PCBA production rather than competing with large-scale mass manufacturers. Its focus on value-added services like design and aftersales support differentiates it from basic assembly providers, though it faces intense competition from both domestic Chinese manufacturers and international EMS firms with broader capabilities and larger scale.

Revenue Profitability And Efficiency

The company generated HKD 288.8 million in revenue for the period, demonstrating its operational scale within the competitive EMS sector. However, net income of HKD 1.6 million indicates very thin profitability margins, reflecting the price-sensitive nature of contract manufacturing. Operating cash flow of HKD 40.9 million significantly exceeded net income, suggesting reasonable cash conversion despite margin pressures in this capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0064 reflects minimal earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to modest capital expenditures (HKD -3.5 million) indicates efficient working capital management and limited need for heavy reinvestment, though this may constrain growth capacity in a rapidly evolving technology manufacturing environment.

Balance Sheet And Financial Health

The balance sheet appears conservative with HKD 73.7 million in cash against only HKD 9.9 million in total debt, providing a strong liquidity position. This low leverage ratio suggests financial stability and capacity to withstand industry downturns, though the substantial cash holdings may indicate underutilized capital that could be deployed more effectively for growth or shareholder returns.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions to shareholders, retaining all earnings for operational needs or potential growth initiatives. This approach aligns with its modest profitability and the capital-intensive nature of electronics manufacturing, though it may limit appeal to income-focused investors in the Hong Kong market.

Valuation And Market Expectations

Trading at a market capitalization of HKD 144 million, the company's valuation reflects market skepticism about growth prospects in the competitive EMS sector. The extremely low beta of 0.006 suggests minimal correlation with broader market movements, indicating the stock is largely overlooked by institutional investors and trades primarily on company-specific factors.

Strategic Advantages And Outlook

The company's strategic advantages include its Shenzhen location within China's electronics manufacturing ecosystem and integrated service offering. However, its small scale and thin margins present challenges in competing against larger EMS providers. The outlook depends on its ability to secure higher-margin contracts in growing IoT and industrial segments while maintaining cost discipline in an increasingly competitive global manufacturing landscape.

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