investorscraft@gmail.com

Intrinsic ValueJu Teng International Holdings Limited (3336.HK)

Previous CloseHK$1.90
Intrinsic Value
Upside potential
Previous Close
HK$1.90

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

Ju Teng International Holdings Limited operates as a specialized manufacturer of precision casings for notebook computers and handheld devices, serving a global client base of OEMs and brand owners. The company's integrated production model encompasses the entire value chain, from advanced mold development and plastic injection to sophisticated metal stamping, CNC machining, and high-quality surface coating and assembly. This comprehensive vertical integration allows Ju Teng to control quality and offer tailored solutions within the highly competitive computer hardware sector. Its market position is that of a key supplier to major manufacturers, leveraging its extensive manufacturing capabilities and technical expertise in composite materials and metal fabrication. The company operates primarily from its base in the People's Republic of China, catering to the demands of the global technology hardware industry, where it must continually innovate to maintain relevance amid shifting consumer preferences and intense cost pressures.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.03 billion for the period but experienced a significant net loss of HKD 529.89 million, indicating severe profitability challenges. Despite the loss, operating cash flow was positive at HKD 741.34 million, suggesting some underlying operational efficiency in cash generation. Capital expenditures of HKD 535.95 million reflect ongoing investments to maintain its manufacturing capabilities.

Earnings Power And Capital Efficiency

Ju Teng's earnings power is currently under pressure, as evidenced by a diluted EPS of -HKD 0.63. The positive operating cash flow, which exceeded capital expenditures, indicates the core operations can generate cash, but this is not translating to bottom-line profitability. The significant capital expenditure highlights the capital-intensive nature of its manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.03 billion against total debt of HKD 2.65 billion, indicating a leveraged financial structure. The net debt position, while a concern, is partially mitigated by the company's ability to generate positive operating cash flow, which provides some liquidity to service its obligations.

Growth Trends And Dividend Policy

The reported net loss signifies a contraction rather than growth for the period. Reflecting this challenging financial performance, the company's dividend policy was conservative, with no dividend per share declared for shareholders, prioritizing the preservation of capital during a difficult operational phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.01 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting investor skepticism about its future earnings potential and current loss-making position. The negative beta of -0.092 suggests the stock's performance has a low correlation with the broader market.

Strategic Advantages And Outlook

Ju Teng's strategic advantage lies in its vertically integrated manufacturing process and established relationships with notebook manufacturers. The outlook remains challenging, requiring a successful turnaround to restore profitability and navigate the competitive pressures within the global technology hardware supply chain.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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