investorscraft@gmail.com

Intrinsic ValueSky Light Holdings Limited (3882.HK)

Previous CloseHK$0.52
Intrinsic Value
Upside potential
Previous Close
HK$0.52

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

Sky Light Holdings Limited operates as a specialized manufacturer and distributor in the global digital imaging and surveillance technology sector. The company's core revenue model is built on two primary pillars: the sale of its own branded consumer and professional imaging products and the provision of joint design manufacturing (JDM) and original design manufacturing (ODM) solutions for other companies. Its diverse product portfolio spans home surveillance cameras, police body-worn cameras, video conference devices, 360-degree cameras, and smart baby monitors, integrating advanced video analytics for features like facial recognition and behavioral tracking. Operating within the competitive industrials sector, specifically security and protection services, Sky Light leverages its Shenzhen headquarters for manufacturing efficiency and serves a broad international customer base across the United States, Mainland China, and the European Union. Its market position is that of a nimble, technology-focused provider catering to both end consumers and business clients requiring customized imaging solutions, competing on innovation and integrated manufacturing capabilities rather than scale alone.

Revenue Profitability And Efficiency

The company reported revenue of HKD 296.4 million for the period but experienced a net loss of HKD 66.0 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 8.9 million, suggesting some core operational efficiency despite the bottom-line loss. Capital expenditures were modest at HKD 1.6 million, reflecting a lean investment approach in a competitive market.

Earnings Power And Capital Efficiency

Sky Light's diluted EPS of -HKD 0.0465 underscores a lack of earnings power in the current operating environment. The modest positive operating cash flow, however, indicates that the business generates some cash from its core activities. The company's capital efficiency appears constrained, as it is not currently translating its revenue base into positive net income or strong returns on capital.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 38.5 million against total debt of HKD 43.2 million, indicating a leveraged position with limited liquidity headroom. The net debt position, though not extreme, suggests a need for careful cash management. The company's financial health is challenged by its recent net loss and relatively high debt burden for its size.

Growth Trends And Dividend Policy

The company reported a net loss for the period, indicating it is not in a growth phase. It maintains a conservative dividend policy, with no dividend per share declared, as it likely prioritizes preserving cash to fund operations and navigate its current challenging profitability environment rather than returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 887.6 million, the market is valuing the company at roughly 3.0 times its revenue, which may reflect expectations for a future recovery or potential in its niche markets. The negative beta of -0.894 suggests the stock has exhibited an inverse relationship to broader market movements, which is unusual and may indicate specific investor perceptions or a thin float.

Strategic Advantages And Outlook

The company's strategic advantages lie in its integrated design and manufacturing capabilities and its diverse product portfolio serving both consumer and professional segments. The outlook remains cautious due to its current unprofitability and leveraged balance sheet, requiring successful execution on cost management and potentially a shift in product mix toward higher-margin solutions to achieve sustainable operations.

Sources

Company DescriptionFinancial Data Provided

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