investorscraft@gmail.com

Intrinsic ValueBillion Industrial Holdings Limited (2299.HK)

Previous CloseHK$4.59
Intrinsic Value
Upside potential
Previous Close
HK$4.59

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

Billion Industrial Holdings Limited operates as a specialized manufacturer in the polyester filament yarns and polyester products sector, serving both domestic Chinese and international markets. The company's core revenue model centers on producing and selling a diverse range of polyester-based materials including drawn textured yarns, fully drawn yarns, and partially oriented yarns primarily for textile applications. Its product portfolio extends to sophisticated polyester thin films with specialized properties such as heat sealable, anti-static, and electronic releasing films, catering to advanced industrial needs across packaging, electronics, and electrical appliances sectors. Operating within the competitive consumer cyclical industry, Billion Industrial has established a niche position by offering both commodity textile yarns and higher-value technical films, allowing it to serve multiple end markets from apparel and footwear to specialized industrial applications. The company's vertical integration and product diversification provide some insulation against market cyclicality while maintaining relevance across both traditional textile manufacturing and advanced material sectors.

Revenue Profitability And Efficiency

The company generated HKD 20.63 billion in revenue with net income of HKD 747.9 million, representing a net margin of approximately 3.6%. Operating cash flow of HKD 921.2 million significantly exceeded capital expenditures of HKD 19.2 million, indicating strong cash generation from core operations relative to maintenance investment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.35 reflects moderate earnings power given the company's scale. The substantial operating cash flow generation relative to modest capital expenditures suggests efficient capital deployment, though the moderate net income margin indicates competitive pressures in its core manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 227.5 million in cash against total debt of HKD 788.1 million, indicating manageable leverage. The company maintains adequate liquidity with operating cash flow comfortably covering debt obligations, supporting financial stability in a capital-intensive manufacturing sector.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, opting to retain earnings for operational needs and potential growth initiatives. This approach aligns with the capital-intensive nature of manufacturing operations and suggests focus on internal reinvestment rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 9.06 billion and negative beta of -0.109, the market appears to value the company as a defensive play within the cyclical manufacturing sector. The valuation reflects expectations of stable but modest growth prospects given the mature nature of its core markets.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified product portfolio spanning both traditional textile yarns and specialized technical films. This diversification provides some resilience against sector-specific downturns while maintaining exposure to growth areas in advanced materials and industrial applications.

Sources

Company descriptionFinancial metrics 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