investorscraft@gmail.com

Intrinsic ValueMEGAIN Holding (Cayman) Co., Ltd. (6939.HK)

Previous CloseHK$1.24
Intrinsic Value
Upside potential
Previous Close
HK$1.24

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

MEGAIN Holding operates as a specialized semiconductor company focused on the aftermarket printing supplies industry. Its core business involves the research, design, development, and sale of compatible cartridge chips, which are essential components for third-party printer ink and toner cartridges. The company serves a global customer base from its headquarters in Zhuhai, China, positioning itself as a key supplier in the value-driven compatible supplies market. Beyond its primary chip products, MEGAIN enhances its value proposition by trading integrated circuits and other cartridge components like plastic parts and toners, providing customers with a more comprehensive sourcing solution. This ancillary service strategy strengthens customer relationships and creates additional revenue streams. The company further differentiates itself by offering technical and design services for custom chip solutions, catering to specific client requirements. Operating in a niche segment of the technology hardware sector, MEGAIN competes by providing cost-effective alternatives to original equipment manufacturer (OEM) components, targeting both domestic Chinese and international markets.

Revenue Profitability And Efficiency

The company generated HKD 149.7 million in revenue for the period, achieving a net income of HKD 9.7 million. This translates to a net profit margin of approximately 6.5%, indicating moderate profitability. Operating cash flow was positive at HKD 10.6 million, though capital expenditures of HKD 10.8 million nearly fully consumed this operational cash generation.

Earnings Power And Capital Efficiency

MEGAIN reported diluted earnings per share of HKD 0.0186, reflecting its earnings power on a per-share basis. The company's capital allocation shows a focus on maintaining its operational capabilities, as evidenced by capital expenditures that closely matched its operating cash flow for the period.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 172.4 million in cash and equivalents against total debt of HKD 10.6 million, resulting in a robust net cash position. This conservative financial structure provides significant financial flexibility and low leverage risk, supporting operational stability.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy by declaring a dividend of HKD 0.02 per share, which exceeds its diluted EPS, indicating a potential return of capital. This suggests a management focus on distributing value to shareholders alongside maintaining operational investment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 236 million, the company trades at a price-to-earnings ratio derived from its net income. The beta of 0.621 suggests lower volatility compared to the broader market, indicating perceived stability in its niche market segment.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization in compatible cartridge chips, serving the cost-conscious aftermarket segment. Its strong balance sheet provides a foundation for potential market expansion or weathering industry cyclicality. The outlook depends on sustained demand for third-party printing supplies and the company's ability to maintain its technological relevance.

Sources

Company description and financial data provided in query

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