investorscraft@gmail.com

Intrinsic ValueNVC International Holdings Limited (2222.HK)

Previous CloseHK$0.67
Intrinsic Value
Upside potential
Previous Close
HK$0.67

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

NVC International Holdings Limited operates as a specialized manufacturer and global distributor of comprehensive lighting solutions, serving the consumer cyclical sector through its extensive portfolio of interior and exterior luminaires. The company's core revenue model is driven by the B2B and B2C sale of lamps, lighting electronics, and related products, including specialized offerings for commercial, industrial, residential, and emergency applications. Its market position is anchored in a vertically integrated manufacturing approach and a diversified geographical footprint across China, the United States, Japan, and key European markets, enabling it to cater to a broad spectrum of lighting needs. While operating in the competitive furnishings, fixtures, and appliances industry, NVC leverages its established brand, founded in 1998, and its product range depth to maintain relevance. The company's strategic focus on lighting controllers and drivers also positions it within the broader electronics value chain, though it faces intense competition from both low-cost producers and technology-driven innovators.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.73 billion for the period, indicating a significant operational scale. However, profitability was challenged with a net loss of HKD 127.4 million and a diluted EPS of -HKD 0.25. The absence of reported operating cash flow and capital expenditure figures limits a full assessment of cash conversion efficiency and reinvestment rates.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the net loss. The lack of disclosed operating cash flow prevents an analysis of the quality of earnings or the company's ability to generate cash from its core operations. Capital efficiency cannot be determined without clarity on capital expenditures relative to cash generation.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of HKD 685.6 million, which significantly exceeds its total debt of HKD 45.1 million. This low leverage ratio indicates a strong, conservative financial structure with ample liquidity to navigate operational challenges and potential downturns.

Growth Trends And Dividend Policy

The reported net loss suggests the company is not in a growth phase for the period. The dividend per share of HKD 0 confirms a conservative capital allocation strategy, with no income returned to shareholders, likely to preserve cash for stabilizing operations or future opportunities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 395.7 million, the market is valuing the company below its reported revenue, reflecting investor skepticism towards its current loss-making profile and future earnings potential. A beta of 0.696 suggests the stock is less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantages include its strong brand heritage, diverse product portfolio, and a very healthy, unlevered balance sheet providing strategic flexibility. The outlook hinges on its ability to execute a turnaround to restore profitability, potentially leveraging its solid liquidity position to invest in innovation or market expansion.

Sources

Company DescriptionProvided 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