investorscraft@gmail.com

Intrinsic ValueWasion Holdings Limited (3393.HK)

Previous CloseHK$24.00
Intrinsic Value
Upside potential
Previous Close
HK$24.00

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

Wasion Holdings Limited is a prominent industrial technology company specializing in the research, development, and production of advanced metering infrastructure (AMI) and energy efficiency management solutions. Operating globally with a core focus on China, the company serves energy supply industries with a comprehensive portfolio including smart electricity, water, and gas meters, alongside sophisticated data collection terminals and distribution automation systems. Its business model is built on selling hardware, providing integrated system solutions, and offering value-added services like energy data mining and engineering, creating a diversified revenue stream from both product sales and long-term service contracts. Wasion has established a strong market position as a key enabler of utility digitalization and smart grid modernization, competing in the electrical equipment sector by leveraging its extensive product ecosystem and international footprint across emerging markets in Africa, South America, and Asia.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 8.72 billion, demonstrating its significant scale in the energy metering market. Net income reached HKD 705.6 million, reflecting a healthy net profit margin. Strong operating cash flow of HKD 926.8 million indicates effective cash conversion from its core business operations, supporting financial flexibility.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of HKD 0.71, showcasing its earnings power on a per-share basis. The absence of reported capital expenditures suggests a potentially capital-light business model or a period of low investment, which may contribute to strong returns on invested capital, though this requires further context from the cash flow statement.

Balance Sheet And Financial Health

Wasion maintains a solid financial position with a substantial cash and equivalents balance of HKD 2.79 billion. Total debt stands at HKD 2.62 billion, resulting in a conservative net cash position. This strong liquidity profile provides a significant buffer and supports the company's operational and strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.38 per share. This payout, combined with its underlying financial performance, indicates a commitment to returning capital to shareholders while maintaining sufficient internal resources for future growth investments in its smart energy solutions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.67 billion, the market values the company at a premium to its book value, reflecting expectations for continued growth in the smart utility infrastructure sector. A beta of 1.30 suggests the stock exhibits higher volatility than the broader market, indicative of its growth-oriented industrial technology profile.

Strategic Advantages And Outlook

Wasion's strategic advantage lies in its integrated offering of hardware, software, and services for energy management, creating high customer switching costs. Its global footprint, particularly in emerging markets, provides diversified growth avenues. The outlook remains positive, supported by global trends toward energy efficiency, grid modernization, and smart city development.

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