investorscraft@gmail.com

Intrinsic ValueData Union Capital International Holdings Group Limited (8375.HK)

Previous CloseHK$1.97
Intrinsic Value
Upside potential
Previous Close
HK$1.97

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

Vertical International Holdings Group Limited operates as a specialized manufacturer and trader of electronic components, primarily focusing on aluminum electrolytic capacitors. The company's core revenue model is bifurcated between manufacturing its own capacitor products and acting as a distributor for other electronic components like integrated circuits, semiconductors, and LED lighting. It serves a regional customer base across Hong Kong, Mainland China, Japan, Vietnam, and Macau, positioning itself within the competitive Asian electronics supply chain. The firm operates in the technology hardware sector, a space characterized by intense competition and price sensitivity. Its market position is that of a smaller, regional player, leveraging its manufacturing capability for capacitors while supplementing revenue through lower-margin trading activities to provide a broader product offering to its clients.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 81.5 million. However, operational performance was challenged, resulting in a net loss of HKD 5.5 million and negative diluted EPS of HKD 0.019. This unprofitability was further evidenced by negative operating cash flow of HKD 1.8 million, indicating inefficiencies in converting sales into cash.

Earnings Power And Capital Efficiency

The company's earnings power is currently weak, as reflected in its net loss. Capital expenditure of HKD -4.7 million suggests ongoing investment in its manufacturing operations, though this outflow, combined with negative operating cash flow, points to a period of cash consumption rather than generation from its core business activities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 19.5 million against total debt of HKD 6.8 million, providing a moderate liquidity buffer. The net cash position offers some short-term stability, but the recent cash burn from operations requires careful management to maintain financial health.

Growth Trends And Dividend Policy

Recent financial trends indicate challenges, with the company reporting a net loss. Reflecting this performance and likely a desire to conserve cash, the company's dividend policy is conservative, with a dividend per share of HKD 0 declared for the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 722.9 million, the market is valuing the company at a significant premium to its revenue, implying expectations of a future recovery or growth. An extreme negative beta of -3.582 suggests a highly atypical and volatile relationship with the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model of manufacturing and distribution within the electronics component sector. The outlook is contingent on improving operational efficiency to return to profitability and positive cash generation, leveraging its regional presence to capitalize on any market demand recovery.

Sources

Company FilingsHong Kong Stock Exchange

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