investorscraft@gmail.com

Intrinsic ValueApex Ace Holding Limited (6036.HK)

Previous CloseHK$0.45
Intrinsic Value
Upside potential
Previous Close
HK$0.45

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

Apex Ace Holding Limited operates as a specialized semiconductor and electronic components distributor in China, Hong Kong, and internationally. The company generates revenue through two primary segments: Digital Storage Products, which includes DRAM, flash, and MCP memory for multimedia and mobile devices, and General Components, offering switches, connectors, sensors, and power semiconductors. Its core business involves sourcing components from manufacturers and supplying them to OEMs and device makers in the consumer electronics sector. Apex Ace occupies a niche position within the competitive technology distribution landscape, serving demand from manufacturers of set-top boxes, smart TVs, wearables, and mobile phones. The company's value proposition lies in its supply chain capabilities and technical support services, which facilitate component integration for clients. While not a market leader, it operates as a subsidiary of Best Sheen Limited, leveraging this relationship for stability in a cyclical industry characterized by rapid technological change and inventory sensitivity.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.05 billion for the period, demonstrating significant scale in its distribution operations. However, net income was minimal at HKD 6.72 million, indicating very thin margins characteristic of competitive distribution businesses. Operating cash flow of HKD 256.6 million was substantially higher than net income, suggesting effective working capital management despite profitability challenges.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0048 reflects minimal earnings power relative to the company's revenue base. The substantial operating cash flow generation compared to modest capital expenditures (HKD -1.62 million) indicates capital-light operations, though low net income conversion suggests operational efficiency challenges in a competitive distribution environment with likely pricing pressure.

Balance Sheet And Financial Health

The balance sheet shows HKD 141.7 million in cash against total debt of HKD 672.4 million, indicating leveraged operations. The debt level relative to the company's market capitalization and cash position suggests moderate financial risk, though the operating cash flow generation provides some capacity to service obligations in this working capital-intensive business.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, retaining earnings to support working capital needs and business operations. Growth appears constrained by the competitive nature of electronic component distribution, with minimal net income limiting internal reinvestment capacity for expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 495 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about future profitability expansion. The low beta of 0.107 suggests the stock exhibits minimal correlation with broader market movements, typical of micro-cap companies with limited analyst coverage.

Strategic Advantages And Outlook

The company's strategic position as a specialized distributor in the growing Chinese electronics market provides some defensive characteristics, though intense competition and thin margins present ongoing challenges. Its subsidiary status under Best Sheen Limited may provide operational stability, but the outlook remains constrained by industry cyclicality and margin pressure in component distribution.

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