investorscraft@gmail.com

Intrinsic ValueVesync Co., Ltd (2148.HK)

Previous CloseHK$5.57
Intrinsic Value
Upside potential
Previous Close
HK$5.57

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

Vesync Co., Ltd. is a leading designer and online retailer of small home appliances and smart home devices, operating primarily through e-commerce channels. The company's core revenue model is direct-to-consumer sales via major online marketplaces, particularly Amazon's Seller Central and Vendor Central programs, supplemented by its own branded websites. It operates three distinct brands: Levoit for air purification and home environment products, Etekcity for smart home gadgets and outdoor recreation, and Cosori for kitchen appliances and cooking solutions. This multi-brand strategy allows Vesync to target different consumer segments and price points within the broader consumer cyclical sector. The company's market position is heavily reliant on its Amazon partnership and digital shelf presence, making it a pure-play e-commerce operator in the competitive home appliances space. Its Shenzhen base provides proximity to manufacturing hubs, supporting its asset-light design and development focus while outsourcing production.

Revenue Profitability And Efficiency

For FY 2024, Vesync reported revenue of HKD 652.6 million with net income of HKD 93.0 million, indicating a net profit margin of approximately 14.3%. The company generated HKD 144.8 million in operating cash flow, significantly exceeding its capital expenditures of HKD 8.6 million, demonstrating strong cash conversion from operations. This efficiency is characteristic of its asset-light e-commerce model.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.086, with operating cash flow covering capital investment needs by a wide margin. The modest capital expenditure relative to operating cash flow highlights capital-efficient operations, allowing for significant free cash flow generation. This supports both reinvestment in product development and potential shareholder returns.

Balance Sheet And Financial Health

Vesync maintains a strong liquidity position with HKD 177.4 million in cash and equivalents against total debt of HKD 32.4 million, resulting in a robust net cash position. The low debt level and substantial cash reserves provide financial flexibility and indicate minimal financial risk, supporting ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing a dividend of HKD 0.3 per share. This payout, combined with its growth trajectory in the smart home appliance market, reflects a balanced approach between returning capital to shareholders and funding future expansion through internal cash generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.35 billion and a beta of 2.131, the market prices Vesync with high volatility expectations relative to the market. The valuation reflects investor expectations for growth in the competitive e-commerce and smart home appliance sectors, though specific multiples are not provided in the available data.

Strategic Advantages And Outlook

Vesync's strategic advantages include its strong e-commerce platform partnerships, multi-brand portfolio targeting various consumer segments, and asset-light operational model. The outlook depends on maintaining its competitive position on major marketplaces, continued product innovation, and navigating the highly competitive global small appliance market while leveraging its digital-native approach.

Sources

Company DescriptionFinancial Data Provided

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