investorscraft@gmail.com

Intrinsic ValueHanvey Group Holdings Limited (8219.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

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

Hanvey Group Holdings Limited operates as a specialized original design manufacturing (ODM) partner for watch products, serving manufacturers, brand owners, and importers globally. The company designs, develops, manufactures, and distributes a comprehensive range of timepieces including male and female watches with both mechanical and quartz movements, available in metal and non-metal bands. Beyond complete watches, Hanvey offers semi-knocked-down kits and individual watch parts, providing flexible solutions across the watchmaking value chain. The company maintains an extensive international footprint with operations across 15 countries including Indonesia, Brazil, India, Saudi Arabia, and key European markets, positioning itself as a global manufacturing partner rather than a consumer-facing brand. This B2B model allows Hanvey to leverage its manufacturing expertise while avoiding the marketing costs associated with brand development. Additionally, the company develops and operates information technology solutions, though watch manufacturing remains its core revenue driver. Operating in the competitive luxury goods sector, Hanvey competes on manufacturing capability, design expertise, and global supply chain efficiency rather than brand recognition.

Revenue Profitability And Efficiency

The company reported HKD 138.7 million in revenue for the period but experienced significant operational challenges, with a net loss of HKD 19.2 million and negative operating cash flow of HKD 23.7 million. The diluted EPS of -HKD 0.10 reflects these profitability pressures, indicating inefficiencies in converting revenue to bottom-line results amid challenging market conditions.

Earnings Power And Capital Efficiency

Hanvey's negative earnings power is evident from both the operating loss and negative cash generation, suggesting the current business model is not generating sustainable returns. The absence of capital expenditures indicates limited investment in productive assets, which may constrain future growth potential and operational improvements in the manufacturing operations.

Balance Sheet And Financial Health

The balance sheet shows concerning liquidity with HKD 16.5 million in cash against HKD 59.4 million in total debt, creating a strained financial position. The negative cash flow exacerbates these liquidity concerns, indicating potential challenges in meeting financial obligations without additional financing or operational restructuring.

Growth Trends And Dividend Policy

Current financial performance suggests contraction rather than growth, with no dividend payments reflecting the company's focus on preserving capital. The international operational footprint provides potential for recovery, but current trends indicate significant challenges in achieving sustainable growth in the competitive watch manufacturing sector.

Valuation And Market Expectations

With a market capitalization of HKD 48.3 million, the market appears to be pricing the company at a significant discount to its revenue, reflecting concerns about profitability and financial stability. The beta of 0.631 suggests lower volatility than the broader market, possibly indicating limited investor expectations for near-term recovery.

Strategic Advantages And Outlook

Hanvey's primary advantages include its established ODM capabilities, global distribution network, and manufacturing expertise developed since 1986. However, the outlook remains challenging given current financial performance, requiring strategic restructuring to improve operational efficiency and restore profitability in the competitive watch manufacturing landscape.

Sources

Company financial reportsHong 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