investorscraft@gmail.com

Intrinsic ValuePFC Device Inc. (8231.HK)

Previous CloseHK$1.39
Intrinsic Value
Upside potential
Previous Close
HK$1.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PFC Device Inc. operates as a specialized semiconductor company focused on the design, manufacture, and sale of power discrete components. Its core revenue model is derived from selling a portfolio of products including rectifiers, MOSFETs, IGBTs, and bridge rectifiers, primarily serving the Asian market across general power, consumer electronics, industrial systems, and automotive applications. The company positions itself as a regional provider of essential power management solutions, leveraging its manufacturing and packaging capabilities to cater to cost-sensitive and application-specific demands. This strategic focus on foundational power semiconductors allows it to address a broad base of customers requiring reliable components for chargers, power supplies, and various electronic systems, though it operates in a highly competitive and fragmented segment of the global semiconductor industry. Its subsidiary status under Lotus Atlantic Limited suggests a focused, niche operational structure rather than a broad, market-leading scale, aligning its activities with specific supply chain needs and regional manufacturing hubs.

Revenue Profitability And Efficiency

For FY2020, the company reported revenue of HKD 21.1 million with a net income of HKD 0.65 million, indicating a net profit margin of approximately 3.1%. Operating cash flow was positive at HKD 3.48 million, significantly exceeding capital expenditures of HKD 0.57 million, reflecting efficient cash generation from core operations relative to its investment needs.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0076, demonstrating modest earnings power for its size. The company generated operating cash flow that was over five times its net income, suggesting strong quality of earnings and effective working capital management, though absolute profitability remains limited by its small scale.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with total debt of only HKD 0.24 million against cash and equivalents of HKD 9.59 million, resulting in a net cash position. This indicates very low financial risk and ample liquidity to support operations and potential minor investments without external financing.

Growth Trends And Dividend Policy

Despite its small scale, the company paid a dividend of HKD 0.056 per share, which is substantially higher than its EPS, suggesting a return of capital to shareholders rather than a payout from current earnings. This may indicate limited near-term growth investments or a specific capital return policy by its parent company.

Valuation And Market Expectations

A market capitalization was not provided, preventing a standard valuation assessment. The positive dividend yield, however, implies an income-oriented return profile, though the sustainability of such distributions given the low earnings level is a critical consideration for market expectations.

Strategic Advantages And Outlook

The company's strategic advantages include its niche focus on power discrete semiconductors and a strong, liquid balance sheet. Its outlook is tied to demand in its core Asian markets and the competitive dynamics of the semiconductor supply chain, where scale often dictates long-term viability.

Sources

Company Description and Financial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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