investorscraft@gmail.com

Intrinsic ValueKam Hing International Holdings Limited (2307.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

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

Kam Hing International Holdings operates as a vertically integrated textile manufacturer with core operations in knitted fabrics and dyed yarns production, serving the global apparel supply chain. The company maintains a diversified business model spanning three segments: Fabric manufacturing, Garment production, and ancillary services including freight handling and corporate consultancy. Its operational footprint extends across Mainland China, Korea, Hong Kong, and other Asian markets, positioning it within the competitive textile manufacturing sector where scale and operational efficiency are critical differentiators. The company leverages its integrated approach to capture value across multiple stages of textile production while supplementing core manufacturing with niche service offerings that provide additional revenue streams and customer stickiness in a cyclical industry characterized by margin pressures and evolving consumer demand patterns.

Revenue Profitability And Efficiency

The company generated HKD 3.82 billion in revenue with net income of HKD 28.2 million, reflecting thin margins characteristic of contract manufacturing. Operating cash flow of HKD 170.5 million significantly exceeded net income, indicating strong cash conversion efficiency. The absence of capital expenditures suggests a mature operational phase with limited expansionary investments in the current period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0324 demonstrates modest earnings power relative to the company's scale. The substantial operating cash flow generation relative to net income indicates effective working capital management. The business maintains adequate cash generation to support operations without requiring significant reinvestment in property, plant, and equipment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 710.1 million in cash against HKD 920.0 million in total debt, resulting in a net debt position. The balance sheet structure suggests moderate leverage with available cash resources providing operational flexibility. The debt load appears manageable given the company's cash generation capabilities.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.007 per share, representing a payout from current earnings. The absence of capital expenditures may indicate a focus on returning capital to shareholders rather than aggressive expansion. The dividend policy appears conservative relative to earnings capacity, preserving financial flexibility.

Valuation And Market Expectations

With a market capitalization of approximately HKD 154 million, the company trades at a significant discount to its revenue base. The negative beta of -0.013 suggests low correlation with broader market movements, potentially reflecting the company's niche positioning and limited institutional following.

Strategic Advantages And Outlook

The company's vertically integrated model provides cost control advantages while diversified service offerings create multiple revenue streams. However, operating in the competitive textile manufacturing sector presents ongoing margin pressures. The outlook depends on maintaining operational efficiency and adapting to evolving supply chain dynamics in the global apparel industry.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial 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