investorscraft@gmail.com

Intrinsic ValueLinocraft Holdings Limited (8383.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Linocraft Holdings Limited operates as a specialized provider of integrated offset printing and packaging solutions, serving diverse industrial sectors across Malaysia, Singapore, and the Philippines. The company's core revenue model centers on manufacturing high-quality printed materials including instruction manuals, packaging products, paper labels, blister packs, and rigid boxes for contract manufacturers and direct clients. Operating within the competitive packaging and containers industry, Linocraft caters primarily to fast-moving consumer goods, electronics, medical, and cosmetics sectors, positioning itself as a regional specialist in printed packaging solutions. The company maintains its market position through decades of operational expertise since its 1972 founding, offering comprehensive services from pulp and paperboard manufacturing to finished packaging products. This vertical integration allows Linocraft to control quality and costs while serving multinational clients requiring reliable Southeast Asian supply chain partners for their packaging needs.

Revenue Profitability And Efficiency

The company generated HKD 271.4 million in revenue for FY2022 with net income of HKD 5.85 million, representing a net margin of approximately 2.2%. Operating cash flow of HKD 17.0 million significantly exceeded net income, indicating solid cash conversion efficiency. Capital expenditures of HKD 5.7 million suggest moderate reinvestment in maintaining production capabilities.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0073, reflecting modest earnings power relative to the company's scale. The operating cash flow to net income ratio of approximately 2.9x demonstrates strong underlying cash generation despite thin margins. The company's regional manufacturing footprint appears to be operating with adequate capital efficiency given its industry positioning.

Balance Sheet And Financial Health

The balance sheet shows total debt of HKD 172.7 million against cash and equivalents of HKD 11.6 million, indicating significant leverage. The debt-heavy structure is typical for capital-intensive manufacturing businesses but requires careful monitoring of interest coverage and cash flow stability. The company's subsidiary structure under Linocraft Investment Pte Limited provides organizational support.

Growth Trends And Dividend Policy

No dividends were distributed in FY2022, consistent with the company's focus on retaining earnings for operational needs and potential debt servicing. The packaging industry's growth is tied to regional manufacturing activity and consumer goods demand, with Linocraft's performance dependent on maintaining client relationships and operational efficiency in a competitive market.

Valuation And Market Expectations

With a market capitalization of HKD 44.8 million, the company trades at approximately 0.17x revenue and 7.7x net income. The low beta of 0.369 suggests the stock exhibits less volatility than the broader market, possibly reflecting its niche positioning and limited analyst coverage. The valuation appears to incorporate expectations of modest growth and ongoing competitive pressures.

Strategic Advantages And Outlook

Linocraft's strategic advantages include its long-established presence since 1972, vertical integration capabilities, and regional footprint across three Southeast Asian markets. The company's outlook depends on maintaining cost competitiveness, managing debt levels, and adapting to evolving packaging requirements in its served sectors. Its subsidiary status provides potential access to group resources while operating in a cyclical industry sensitive to regional economic conditions.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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