investorscraft@gmail.com

Intrinsic ValueUniversal Star (Holdings) Limited (2346.HK)

Previous CloseHK$0.82
Intrinsic Value
Upside potential
Previous Close
HK$0.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Universal Star (Holdings) Limited operates as a specialized manufacturer of sintered neodymium-iron-boron (NdFeB) magnetic materials, serving diverse industrial sectors across Asia. The company's core revenue model involves designing, developing, and producing high-performance permanent magnets that are essential components in electronics, mechanical equipment, medical devices, and emerging technologies. Its products cater to growing demand in new energy vehicles, wind turbine generators, industrial robotics, and energy-efficient appliances, positioning the firm within the critical materials supply chain for renewable energy and automation technologies. As a China-based producer, Universal Star benefits from proximity to major manufacturing hubs while competing in a global market dominated by specialized magnetic material suppliers. The company's market position reflects its focus on sintered NdFeB magnets, which offer superior magnetic properties compared to alternative materials, making them indispensable for high-performance applications in both traditional and cutting-edge industries.

Revenue Profitability And Efficiency

The company generated HKD 250.0 million in revenue for FY2020 with net income of HKD 22.1 million, representing a net margin of approximately 8.8%. However, operating cash flow was negative HKD 84.1 million, indicating potential working capital challenges or timing differences in receivables. Capital expenditures of HKD 23.7 million suggest ongoing investment in production capacity despite the cash flow pressure.

Earnings Power And Capital Efficiency

Universal Star demonstrated modest earnings power with diluted EPS of HKD 0.0442 on 500 million shares outstanding. The negative operating cash flow relative to positive net income raises questions about the sustainability of earnings quality. The company maintained capital expenditures to support its manufacturing operations, though the cash flow pattern requires monitoring for operational efficiency improvements.

Balance Sheet And Financial Health

The balance sheet shows HKD 119.2 million in cash against HKD 26.9 million in total debt, providing a comfortable liquidity position with a cash-to-debt ratio of approximately 4.4x. This conservative debt level suggests financial stability, though the negative operating cash flow in FY2020 warrants attention to ensure ongoing liquidity management and operational funding requirements.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining earnings for business development and operational needs. Growth prospects appear tied to expanding applications for NdFeB magnets in new energy vehicles and renewable energy sectors, though specific revenue growth trends would require multi-year analysis beyond the single period provided.

Valuation And Market Expectations

With a market capitalization of approximately HKD 488 million, the company trades at a P/E ratio of around 22x based on FY2020 earnings. The low beta of 0.115 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche market position and specialized industrial focus.

Strategic Advantages And Outlook

Universal Star's strategic position in the NdFeB magnet supply chain provides exposure to growing renewable energy and electric vehicle markets. The company's China-based operations offer cost advantages and proximity to key manufacturing customers, though it operates in a competitive global magnetic materials industry requiring continuous technological advancement and operational efficiency.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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