investorscraft@gmail.com

Intrinsic ValueTK Group (Holdings) Limited (2283.HK)

Previous CloseHK$2.49
Intrinsic Value
Upside potential
Previous Close
HK$2.49

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

TK Group operates as a specialized manufacturer of precision molds and plastic components, serving diverse end markets including mobile devices, automotive, medical equipment, and smart home products. The company generates revenue through both direct manufacturing and subcontracting services, leveraging its technical expertise in high-performance and medical-grade molding. Operating primarily from its Shenzhen headquarters with international reach across Southeast Asia, Europe, and the US, TK Group positions itself as a technical solutions provider rather than a commodity manufacturer. Its market position is strengthened by long-term customer relationships in regulated industries requiring precision engineering and quality certifications. The company's dual-segment approach—mold fabrication and component manufacturing—creates synergistic value by controlling the entire production chain from tooling to finished plastic parts.

Revenue Profitability And Efficiency

The company generated HKD 2.36 billion in revenue with net income of HKD 261.85 million, reflecting an 11.1% net margin. Operating cash flow of HKD 370.66 million significantly exceeded net income, indicating strong cash conversion efficiency. The absence of capital expenditures suggests either conservative investment or utilization of existing production capacity, though this may limit future growth potential without reinvestment.

Earnings Power And Capital Efficiency

TK Group demonstrates solid earnings power with diluted EPS of HKD 0.32 and robust operating cash generation. The company's capital efficiency appears strong given its debt-free operational profile and substantial cash reserves. Operating cash flow coverage of net income at 1.4x indicates healthy earnings quality and working capital management in its manufacturing operations.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with HKD 1.01 billion in cash against minimal total debt of HKD 101 million, resulting in a net cash position. This conservative financial structure provides significant liquidity and flexibility. The debt-to-equity ratio is negligible, indicating low financial risk and capacity for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.043 per share distribution, representing a 13.4% payout ratio based on current EPS. This conservative payout ratio balances shareholder returns with retention of earnings for future growth. The capital allocation strategy appears focused on maintaining financial stability rather than aggressive expansion, given the absence of capital expenditures.

Valuation And Market Expectations

With a market capitalization of HKD 2.11 billion, the company trades at approximately 9x earnings and 0.9x revenue. The low beta of 0.33 suggests the market perceives the stock as defensive with lower volatility than the broader market. These multiples reflect expectations for stable rather than explosive growth in its specialized manufacturing niche.

Strategic Advantages And Outlook

TK Group's strategic advantages include its technical expertise in precision molding, diversified customer base across multiple industries, and strong financial position. The company's focus on higher-value segments like medical devices and automotive components provides some insulation from commodity pricing pressures. The outlook remains stable given its niche positioning, though growth depends on capturing market share in evolving industries like electric vehicles and medical technology.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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