investorscraft@gmail.com

Intrinsic ValueHang Sang (Siu Po) International Holding Company Limited (3626.HK)

Previous CloseHK$2.34
Intrinsic Value
Upside potential
Previous Close
HK$2.34

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

Hang Sang (Siu Po) International Holding operates as a specialized manufacturer and supplier of apparel labels and packaging printing products, serving a global clientele of garment manufacturers, accessories trading companies, and brand owners. The company's core revenue model is built on B2B manufacturing and sales of customized printing solutions, including leaflets, greeting cards, catalogs, calendars, and business stationery. Operating within the competitive industrial services sector, the firm has established an international footprint across key Asian markets including Hong Kong, South Korea, Taiwan, and Vietnam, while also maintaining presence in the United States and other regions. Its market positioning leverages long-standing relationships with garment industry participants, offering integrated labeling and packaging solutions that support brand identity and product presentation for clothing manufacturers and retailers worldwide.

Revenue Profitability And Efficiency

The company generated HKD 70.0 million in revenue for the period but reported a net loss of HKD 2.4 million, indicating margin pressure in its specialized printing operations. Operating cash flow remained positive at HKD 2.6 million, suggesting some operational efficiency despite the challenging profitability environment. Capital expenditures of HKD 1.0 million reflect moderate investment in maintaining production capabilities.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.013 reflects current earnings challenges, though the positive operating cash flow demonstrates some underlying cash generation ability. The company maintains a capital-light business model with relatively modest capital expenditure requirements, focusing on operational efficiency rather than significant asset intensity in its printing operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 33.6 million in cash against HKD 15.0 million in total debt, providing adequate liquidity coverage. The net cash position offers financial flexibility, though the recent operating loss warrants monitoring of working capital management and debt servicing capacity in the current market environment.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of HKD 0.108 per share, indicating management's commitment to shareholder returns. The international revenue diversification across multiple Asian markets provides some growth buffer, though the overall financial performance suggests challenging market conditions in the specialized printing sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.0 billion, the market appears to be valuing the company beyond its current financial metrics, potentially reflecting expectations of recovery or strategic value. The beta of 1.428 indicates higher volatility than the market, consistent with smaller-cap industrial services companies facing operational challenges.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in multiple Asian garment manufacturing hubs and long-term client relationships in the apparel industry. The outlook depends on margin recovery in its core printing business and potential expansion of higher-value services to garment brand companies, though current market conditions present significant challenges for specialized industrial service providers.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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