investorscraft@gmail.com

Intrinsic ValueMing Fai International Holdings Limited (3828.HK)

Previous CloseHK$0.95
Intrinsic Value
Upside potential
Previous Close
HK$0.95

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

Ming Fai International Holdings Limited operates as a specialized manufacturer and global distributor of comprehensive hospitality supplies, serving hotels and related sectors worldwide. Its core revenue model is built on B2B sales of an extensive product portfolio spanning guest room amenities, electronic supplies, lobby and janitorial equipment, tableware, linens, and ceramic collections. The company operates within the consumer defensive sector, specifically the household and personal products industry, providing essential, non-discretionary items to the global hospitality market. Founded in 1980 and headquartered in Hong Kong, Ming Fai has established a robust international distribution network across North America, Europe, China, Australia, and Asia Pacific regions. Its market positioning leverages decades of industry expertise, offering one-stop solutions for hotel operators seeking reliable, quality-certified supplies. The company competes through product diversification, supply chain efficiency, and long-term client relationships in the cyclical hospitality industry.

Revenue Profitability And Efficiency

The company generated HKD 2.31 billion in revenue for the period, demonstrating substantial scale in its niche market. Net income reached HKD 143.2 million, reflecting efficient cost management and operational execution. Operating cash flow of HKD 113.1 million indicates healthy cash generation from core business activities, supporting ongoing operations and strategic investments.

Earnings Power And Capital Efficiency

Ming Fai delivered diluted EPS of HKD 0.20, demonstrating satisfactory earnings power relative to its market capitalization. The company maintained disciplined capital allocation with capital expenditures of HKD 77.8 million, indicating prudent investment in maintaining production capabilities and supporting future growth initiatives without excessive spending.

Balance Sheet And Financial Health

The balance sheet remains solid with HKD 328.6 million in cash and equivalents providing ample liquidity. Total debt of HKD 46.1 million is modest, resulting in a conservative leverage profile. This financial structure supports operational flexibility and provides resilience against industry cyclicality.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing HKD 0.10 per share. This represents a 50% payout ratio based on reported EPS, indicating a commitment to returning capital to investors while retaining earnings for reinvestment and growth opportunities in the global hospitality market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 752.8 million, the company trades at reasonable valuation multiples relative to its earnings and cash flow generation. The low beta of 0.23 suggests the market perceives the stock as defensive, with limited correlation to broader market movements.

Strategic Advantages And Outlook

Ming Fai's strategic advantages include its extensive product portfolio, established global distribution network, and decades of industry expertise. The company is well-positioned to benefit from the recovery and growth in global hospitality markets, though it remains exposed to industry cyclicality and regional economic conditions affecting travel and tourism sectors.

Sources

Company annual reportHong 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