investorscraft@gmail.com

Intrinsic ValueKeen Ocean International Holding Limited (8070.HK)

Previous CloseHK$0.69
Intrinsic Value
Upside potential
Previous Close
HK$0.69

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

Keen Ocean International Holding Limited operates as a specialized manufacturer and designer of electronic components, primarily serving the global technology hardware sector. Its core revenue model is derived from the design, development, and sale of a diversified portfolio of power products, including toroidal and EI transformers, switching mode power supplies, and PCB assemblies, which are sold under its proprietary Keen Ocean brand directly to manufacturers and trading entities. The company has established an international footprint, distributing its essential components across key markets including Hong Kong, Mainland China, Europe, and the United States, positioning itself as a B2B supplier in the competitive electronics manufacturing value chain. This operational scope, combined with its involvement in construction and investment activities, creates a multifaceted business structure that caters to the foundational needs of various electronic device producers, though it operates in a highly fragmented and competitive global market for electronic parts.

Revenue Profitability And Efficiency

For the fiscal period, the company generated revenue of HKD 287.2 million. It translated this top-line figure into a net income of HKD 17.6 million, demonstrating an ability to achieve profitability. Operating cash flow was robust at HKD 39.1 million, significantly exceeding net income and capital expenditures of HKD 6.1 million, indicating strong cash conversion from its core operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.088, reflecting its earnings power on a per-share basis. The substantial positive operating cash flow, which funded capex with a large surplus, points to efficient capital generation from its existing asset base and business model without requiring significant external financing.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with total debt of HKD 23.3 million. Cash and cash equivalents were reported at HKD 6.1 million. The healthy operating cash flow provides a solid foundation for managing its obligations and supporting ongoing operational needs.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.15 per share. This dividend, which is higher than the diluted EPS, suggests a payout potentially supported by the strong historical cash flow generation rather than solely current-period earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 118 million, the market values the company at a price-to-sales multiple based on its recent revenue. A beta of -0.062 suggests a historical lack of correlation with broader market movements, which may reflect its specific micro-cap and niche industry characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established manufacturing expertise and international customer base for essential electronic components. Its outlook is tied to global demand cycles in electronics manufacturing and its ability to maintain competitive positioning and operational efficiency within its specialized niche markets.

Sources

Company Filings (HKEX)

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