investorscraft@gmail.com

Intrinsic ValueMorimatsu International Holdings Company Limited (2155.HK)

Previous CloseHK$10.74
Intrinsic Value
Upside potential
Previous Close
HK$10.74

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

Morimatsu International Holdings is a specialized industrial machinery provider operating within the capital goods sector, focusing on the design, manufacturing, and installation of critical process equipment and systems. Its core revenue model is project-based, deriving income from the sale of custom-engineered pressure equipment like reactors and heat exchangers, along with comprehensive service offerings including maintenance and digital operation solutions. The company serves a diverse industrial client base across high-growth end markets such as pharmaceuticals, new energy, oil and gas, and electronic chemicals, positioning itself as an integrated solutions provider rather than a pure equipment manufacturer. Its market position is strengthened by deep technical expertise and a long operating history since 1990, catering to both domestic Chinese demand and international projects, which provides geographic diversification and exposure to global industrial investment cycles.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 6.95 billion for the period, demonstrating strong top-line performance in its core industrial markets. Profitability is healthy with a net income of HKD 737.2 million, translating to a net margin of approximately 10.6%, indicating effective cost management and value-added service capabilities. Operating cash flow generation was strong at HKD 1.15 billion, significantly exceeding net income and reflecting high-quality earnings.

Earnings Power And Capital Efficiency

Morimatsu exhibits solid earnings power with diluted EPS of HKD 0.59, supported by efficient operations and a focused business model. The company maintains disciplined capital allocation, with capital expenditures of HKD 430.7 million directed towards maintaining technological capabilities and operational capacity. Strong operating cash flow relative to net income underscores efficient working capital management and cash conversion cycles.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong with a substantial cash position of HKD 2.6 billion and minimal total debt of HKD 295.8 million, resulting in a net cash position. This conservative financial structure provides significant liquidity for strategic initiatives and buffers against industry cyclicality. The low debt level indicates minimal financial risk and substantial capacity for future investments or shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated growth through its expanding revenue base and maintains a shareholder-friendly dividend policy, distributing HKD 0.15 per share. This represents a payout ratio of approximately 25% based on current EPS, balancing capital retention for growth with direct shareholder returns. The diverse end-market exposure provides multiple growth vectors, particularly in pharmaceuticals and new energy sectors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.0 billion, the company trades at a P/E ratio of around 17.6x based on current earnings. The low beta of 0.32 suggests the market perceives the stock as defensive relative to broader market movements, possibly reflecting its niche positioning and strong balance sheet. Valuation metrics appear reasonable given the company's profitability and growth prospects.

Strategic Advantages And Outlook

Morimatsu's strategic advantages include deep technical expertise, long-standing client relationships, and exposure to high-growth end markets like pharmaceuticals and renewable energy. The outlook remains positive given global investment in industrial capacity, particularly in Asia, though subject to capital expenditure cycles. The company's strong financial position provides flexibility to capitalize on growth opportunities while navigating potential market volatility.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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