investorscraft@gmail.com

Intrinsic ValueTa Yang Group Holdings Limited (1991.HK)

Previous CloseHK$0.83
Intrinsic Value
Upside potential
Previous Close
HK$0.83

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

Ta Yang Group Holdings Limited operates as a specialized manufacturer of silicone rubber input devices, serving global consumer electronics and automotive markets. The company's core revenue model centers on designing and producing custom silicone components for keyboards, mobile accessories, and automotive peripherals, leveraging its technical expertise in rubber manufacturing. Operating through two distinct segments—Silicone Rubber Products and Healthcare/Hotel Services—the company maintains a diversified but focused approach to industrial manufacturing. Its market position reflects a niche supplier to electronics OEMs, competing on specialized engineering capabilities rather than scale. The healthcare segment provides additional revenue diversification but remains secondary to the core rubber manufacturing business. Geographic reach spans Hong Kong, China, broader Asia, and Western markets, though financial performance indicates competitive pressures in its primary sector.

Revenue Profitability And Efficiency

The company generated HKD 970.1 million in revenue but reported a net loss of HKD 63.6 million, indicating significant profitability challenges. Negative operating cash flow of HKD 25.2 million further underscores operational inefficiencies. The absence of capital expenditures suggests limited investment in maintaining competitive manufacturing capabilities, which may impact future revenue sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0487 reflects weak earnings power amid challenging market conditions. The negative operating cash flow demonstrates poor capital efficiency in converting revenue to cash. With no capital expenditures reported, the company appears to be conserving resources rather than investing in productive capacity enhancement.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with HKD 11.9 million in cash against HKD 240.2 million in total debt, creating a leveraged position. This debt-to-cash ratio indicates potential liquidity pressures, though the modest market capitalization of HKD 194.8 million suggests the market has priced in these financial challenges.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative profitability and cash flow. The company maintains a conservative dividend policy, paying no dividends as it preserves capital during this challenging operational period. This approach reflects management's focus on financial stability over shareholder returns.

Valuation And Market Expectations

Trading at approximately 0.2 times revenue, the market valuation reflects skepticism about recovery prospects. The negative beta of -0.191 suggests atypical price movement relative to the broader market, possibly indicating specialized investor base or limited liquidity influencing share price behavior.

Strategic Advantages And Outlook

The company's specialized silicone rubber manufacturing expertise provides a narrow competitive advantage in niche electronic components. However, financial distress and limited investment capacity constrain strategic options. The outlook remains challenging unless operational restructuring or market conditions improve significantly to restore profitability and cash generation.

Sources

Company annual reportsHong 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