investorscraft@gmail.com

Intrinsic ValueMillennium Pacific Group Holdings Limited (8147.HK)

Previous CloseHK$0.70
Intrinsic Value
Upside potential
Previous Close
HK$0.70

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

Millennium Pacific Group Holdings Limited operates as a specialized manufacturer and developer of consumer electronic devices, primarily serving the People's Republic of China and Hong Kong markets. Its core business model integrates research and development with manufacturing and sales, generating revenue through the production of fitness bracelets, GPS navigation devices, mobile internet products, and TV set-top boxes. The company further diversifies its income streams by offering comprehensive design, prototyping, assembly, and packaging services for client products, alongside software application development and electronic device trading. Operating within the highly competitive and fast-evolving consumer technology sector, the company positions itself as a flexible, integrated solutions provider rather than a mass-market brand. Its market position is that of a niche contract manufacturer and developer, catering to specific demand for wearable technology and connected devices in its regional focus areas, which requires constant innovation and cost efficiency to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of HKD 67.4 million for the period, achieving a net income of HKD 2.9 million, indicating a narrow but positive net profit margin. Operational efficiency appears challenged, as evidenced by a negative operating cash flow of HKD 6.4 million, suggesting potential working capital management issues or timing differences in receivables despite the reported profitability.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0231, reflecting modest earnings power relative to the share count. The absence of reported capital expenditures suggests a asset-light operational model or a period of minimal investment in property, plant, and equipment, which impacts the assessment of long-term capital allocation efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.7 million against total debt of HKD 13.7 million, indicating a leveraged position with limited liquidity buffers. The negative operating cash flow further compounds concerns regarding the company's short-term financial flexibility and ability to service its obligations from ongoing operations.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with a strategy likely focused on preserving capital. The financial data provides a single snapshot, making it difficult to ascertain clear growth trends without historical context, though the current scale of operations is relatively small.

Valuation And Market Expectations

With a market capitalization of approximately HKD 82.0 million, the market values the company at a slight premium to its revenue. A beta of 0.534 suggests the stock has been less volatile than the broader market, potentially reflecting its small size and niche focus.

Strategic Advantages And Outlook

The company's integrated service offering from design to manufacturing could provide a strategic advantage in securing client partnerships. However, its outlook is contingent on improving cash flow generation, managing its debt load, and navigating the competitive pressures within the consumer electronics manufacturing landscape.

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