investorscraft@gmail.com

Intrinsic ValueAAC Technologies Holdings Inc. (2018.HK)

Previous CloseHK$37.00
Intrinsic Value
Upside potential
Previous Close
HK$37.00

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

AAC Technologies Holdings Inc. is a specialized manufacturer of critical components for smart devices, operating primarily in the technology hardware sector. The company generates revenue through the design, development, and sale of acoustics products, electromagnetic drives, precision mechanics, optics solutions, and MEMS components. Its core business model involves supplying integrated solutions to global smartphone manufacturers, automotive clients, and emerging wearable and AR/VR markets, leveraging its expertise in miniaturization and precision engineering. AAC Technologies maintains a significant market position as a key supplier to major consumer electronics brands, with a strong operational footprint in Mainland China and a growing international presence. The company's strategic partnerships, such as its collaboration with Dispelix for augmented reality solutions, demonstrate its focus on innovation and capturing growth in next-generation technologies. Its diversified product portfolio across multiple device categories provides some insulation against cyclical demand in any single market, while its established R&D capabilities support ongoing product evolution and customer-specific solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 27.3 billion for the period, demonstrating its scale in the components market. Net income reached HKD 1.8 billion, reflecting operational efficiency despite competitive pressures. Strong operating cash flow of HKD 5.2 billion indicates effective working capital management and conversion of sales into cash.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.53 reflects the company's earnings capacity relative to its equity base. Capital expenditures of HKD 2.1 billion indicate ongoing investment in production capabilities and technology development. The company maintains a balanced approach to reinvesting in its business while generating shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows solid liquidity with HKD 7.5 billion in cash and equivalents against total debt of HKD 10.5 billion. This conservative leverage profile provides financial flexibility. The company's financial structure appears stable, supporting both operational needs and strategic initiatives.

Growth Trends And Dividend Policy

The company has established a dividend policy with a payout of HKD 0.24 per share, indicating a commitment to shareholder returns. Growth prospects are tied to expansion in automotive optics and emerging AR/VR markets, diversifying beyond traditional smartphone components.

Valuation And Market Expectations

With a market capitalization of approximately HKD 51.8 billion, the market values the company at a multiple reflective of its technology hardware sector positioning. The beta of 1.229 suggests higher volatility than the market, incorporating both growth potential and cyclical risks inherent in the components industry.

Strategic Advantages And Outlook

AAC's competitive advantages include deep technical expertise in miniaturized components and established relationships with major device manufacturers. The outlook depends on successful penetration into automotive and AR/VR markets while navigating smartphone market cyclicality and global supply chain dynamics.

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