investorscraft@gmail.com

Intrinsic ValueWinox Holdings Limited (6838.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

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

Winox Holdings Limited operates as a specialized manufacturer of precision stainless steel components for luxury and consumer electronics markets. The company's core revenue model centers on manufacturing and selling watch bracelets, mobile phone cases, smart wearable components, and costume jewelry to international clients. Operating within the luxury goods sector, Winox serves prestigious markets including Switzerland and European countries, positioning itself as a B2B supplier to high-end watchmakers and electronics brands. The company maintains manufacturing operations in China and Vietnam while leveraging its Hong Kong headquarters for administrative and management services. Its market position relies on precision engineering capabilities and established relationships with luxury brands, though it faces intense competition from specialized component manufacturers across Asia. The company's international distribution network and subsidiary structure under Ming Fung Investment Limited provide operational flexibility in serving global luxury and consumer electronics supply chains.

Revenue Profitability And Efficiency

Winox generated HKD 681.7 million in revenue for the period but reported a net loss of HKD 20.3 million, indicating significant profitability challenges. The negative operating cash flow of HKD 5.1 million combined with substantial capital expenditures of HKD 30.1 million suggests operational inefficiencies and potential liquidity strain. The company's cost structure appears misaligned with revenue generation, requiring strategic reassessment of manufacturing efficiency and pricing strategies.

Earnings Power And Capital Efficiency

The company demonstrated weak earnings power with a diluted EPS of -HKD 0.0339, reflecting inadequate returns on invested capital. Negative cash flow from operations alongside significant capital investments indicates poor capital allocation decisions. The substantial capex relative to operating performance suggests either aggressive expansion or necessary operational upgrades that have yet to yield positive returns for shareholders.

Balance Sheet And Financial Health

Winox maintains a conservative financial position with HKD 124.6 million in cash against HKD 71.1 million in total debt, providing adequate liquidity coverage. The debt level appears manageable relative to cash reserves, though the negative operating performance raises concerns about sustainable debt servicing capacity. The balance sheet strength provides some buffer for operational restructuring but requires careful monitoring given current profitability challenges.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.03 per share, suggesting either commitment to shareholder returns or potentially unsustainable distribution policies. The negative growth trajectory in profitability contrasts with the dividend continuation, indicating possible strategic prioritization of investor relations over immediate financial prudence. This approach may reflect confidence in near-term recovery or established dividend policies that management is reluctant to adjust.

Valuation And Market Expectations

With a market capitalization of HKD 165 million, the market values Winox at approximately 0.24 times revenue, reflecting skepticism about future profitability. The extremely low beta of 0.03 indicates minimal correlation with broader market movements, suggesting the stock is treated as a specialized niche holding. Current valuation implies market expectations of either significant turnaround potential or limited downside given the company's cash position and asset base.

Strategic Advantages And Outlook

Winox's strategic advantages include established manufacturing expertise in precision stainless steel components and long-standing relationships with luxury brands. The company's geographic diversification across production facilities in China and Vietnam provides cost flexibility and supply chain resilience. However, the outlook remains challenging given current profitability issues, requiring operational restructuring and potential market repositioning to restore sustainable growth in the competitive luxury components sector.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

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