investorscraft@gmail.com

Intrinsic ValueEcho International Holdings Group Limited (8218.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Echo International Holdings Group Limited operates as a diversified electronics manufacturing and trading company with a unique four-segment structure spanning electronic products, accessories, food catering, and timepiece trading. The company serves global markets through its Hong Kong headquarters, providing comprehensive OEM/ODM services including design verification, sourcing, manufacturing, assembly, testing, and after-sales support for branded customers. Its product portfolio targets niche applications across beauty, fishing, security, and consumer electronics sectors, featuring specialized PCB assemblies like hair removers, starters, control boards, and charger boards. While maintaining a broad geographic footprint across Asia, Europe, Australia, and the Americas, the company operates in highly competitive segments with limited scale advantages. Its market position appears fragmented across multiple business lines without clear dominance in any particular product category or region, suggesting a challenging competitive environment requiring continuous adaptation to shifting customer demands and manufacturing trends.

Revenue Profitability And Efficiency

The company generated HKD 61.97 million in revenue but reported a net loss of HKD 4.29 million, indicating margin pressure across its operations. Despite positive operating cash flow of HKD 1.47 million, profitability challenges persist with negative diluted EPS of HKD -0.0064. Capital expenditures remained modest at HKD 348,000, suggesting limited investment in capacity expansion or technological upgrades during the period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income position. Operating cash flow generation of HKD 1.47 million provides some working capital flexibility, though the modest scale suggests limited operational leverage. The company's diverse business segments may not be achieving optimal capital efficiency given the consolidated loss position and relatively small revenue base across multiple operations.

Balance Sheet And Financial Health

The balance sheet shows HKD 5.85 million in cash against HKD 10.46 million in total debt, indicating some liquidity constraints. The debt-to-cash ratio suggests careful cash management is required, though the modest absolute amounts provide some flexibility. The company's financial health appears manageable but requires close monitoring given the current loss-making position and debt obligations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and need to preserve capital. Growth trends appear challenged given the revenue scale and negative profitability. The company's diverse business model may face headwinds in achieving meaningful growth without clear strategic focus or competitive advantages in its operating segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 146 million, the market appears to be valuing the company at approximately 2.4 times revenue despite its loss-making position. The low beta of 0.086 suggests minimal correlation with broader market movements, possibly reflecting the company's niche operations and limited institutional following. Valuation metrics appear to incorporate expectations for eventual profitability improvement or strategic developments.

Strategic Advantages And Outlook

The company's main advantages include its diversified revenue streams and global customer reach across multiple continents. However, the outlook remains challenging due to competitive pressures in electronics manufacturing and the lack of scale advantages. Success will depend on improving operational efficiency, focusing on higher-margin segments, and potentially consolidating underperforming business lines to achieve sustainable profitability.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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