investorscraft@gmail.com

Intrinsic ValueCircuTech International Holdings Limited (8051.HK)

Previous CloseHK$2.94
Intrinsic Value
Upside potential
Previous Close
HK$2.94

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

CircuTech International Holdings Limited operates as a specialized provider in the security and industrial technology sector, focusing on the research, development, and distribution of video surveillance systems and third-party IT products. The company generates revenue through two primary segments: the sales and distribution of IT hardware and the provision of repair and service support, catering to clients across Hong Kong, the United States, the Netherlands, and Taiwan. Its market position is bolstered by its affiliation with Foxconn (Far East) Limited, which provides strategic supply chain advantages and potential access to manufacturing expertise. Operating in the competitive security and protection services industry, CircuTech leverages its long-standing presence since 1994 to maintain relationships in both commercial and international markets, though it operates at a smaller scale compared to global leaders. The company's business model combines low-volume hardware sales with value-added services, aiming to capture niche demand in surveillance and IT infrastructure support.

Revenue Profitability And Efficiency

The company reported revenue of HKD 351.2 million for the period, indicating moderate operational scale. However, net income was minimal at HKD 44,000, reflecting very thin profitability margins. Operating cash flow was significantly negative at HKD -68.7 million, suggesting potential inefficiencies in working capital management or timing issues in receivables and payables.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0018, demonstrating extremely limited earnings power. The negative operating cash flow, coupled with modest capital expenditures of HKD -159,000, indicates challenges in generating sustainable cash returns from its asset base and operations.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with total debt of only HKD 38,000 against cash and equivalents of HKD 39.7 million. This indicates a strong liquidity position and minimal financial risk, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

No dividend was distributed during the period, aligning with the company's minimal profitability. Growth trends appear challenged given the negligible net income and negative cash flow, suggesting a focus on stability rather than expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 72.9 million, the company trades at a low multiple relative to its revenue, reflecting market skepticism about its growth and profitability prospects. The negative beta of -0.65 may indicate atypical performance relative to the broader market.

Strategic Advantages And Outlook

Key strategic advantages include its Foxconn subsidiary affiliation, providing potential supply chain and technological support. The outlook remains cautious due to profitability challenges, though its strong balance sheet offers a buffer to navigate market uncertainties and explore niche opportunities in surveillance and IT services.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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