investorscraft@gmail.com

Intrinsic ValueFurniweb Holdings Limited (8480.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Furniweb Holdings Limited operates as a specialized manufacturer of elastic textiles, webbings, and PVC-related products, serving a diverse global clientele across the apparel, furniture, automotive, and healthcare industries. Its core revenue model is built on B2B manufacturing and sales, supplemented by ancillary activities including machinery trading, retail, and money lending. The company occupies a niche position within the broader consumer cyclical sector, supplying essential components for intimate apparel, upholstery, safety applications, and food packaging. Its vertically integrated operations and geographic diversification across Malaysia, Vietnam, and international markets provide resilience against regional economic fluctuations. Furniweb's market positioning is that of a specialized industrial supplier, leveraging its long-standing expertise since 1987 to maintain relationships with manufacturers requiring high-performance textile and plastic solutions.

Revenue Profitability And Efficiency

The company generated HKD 191.1 million in revenue for the period, achieving a net income of HKD 9.0 million. This translates to a net profit margin of approximately 4.7%, indicating moderate profitability. Operating cash flow was robust at HKD 30.5 million, significantly exceeding net income and suggesting strong cash conversion efficiency from its core manufacturing activities.

Earnings Power And Capital Efficiency

Furniweb reported diluted earnings per share of HKD 0.015. The absence of reported capital expenditures suggests a period of minimal investment in new property, plant, and equipment. The company's earnings power appears stable but modest, driven by its niche manufacturing operations rather than aggressive capital deployment for growth.

Balance Sheet And Financial Health

The balance sheet reflects a conservative financial structure with HKD 50.2 million in cash and equivalents against total debt of HKD 19.9 million. This results in a net cash position, indicating strong liquidity and low financial leverage. The company's financial health is solid, with ample liquidity to meet obligations and fund operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.01 per share. This payout represents a significant portion of its earnings, indicating a shareholder-friendly capital allocation policy. Growth trends appear focused on maintaining its established market position rather than pursuing aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 170.8 million, the company trades at a price-to-earnings ratio derived from its current earnings and share price. The negative beta of -0.19 suggests a historical low correlation with broader market movements, which may appeal to investors seeking diversification.

Strategic Advantages And Outlook

Furniweb's strategic advantages lie in its long operating history, niche product expertise, and geographic diversification. Its outlook is tied to demand from its end markets, including apparel and furniture. Its strong balance sheet provides stability to navigate cyclical industry demand.

Sources

Company filingsHong Kong Stock Exchange disclosures

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