investorscraft@gmail.com

Intrinsic ValueShenglong Splendecor International Limited (8481.HK)

Previous CloseHK$0.37
Intrinsic Value
Upside potential
Previous Close
HK$0.37

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

Shenglong Splendecor International Limited operates as a specialized manufacturer and global distributor of decorative printing materials within the basic materials sector. Its core revenue model is built on the production and sale of a diverse portfolio of surface decoration products, including decorative papers, melamine impregnated papers, finish foils, and PVC films for furniture and flooring applications. These products are essential components for manufacturers in the furniture, cabinetry, and construction industries, providing aesthetic and functional surface solutions for substrates like chipboard and MDF. The company has established a distinct market position under its Splendecor brand, leveraging its long-standing operational history since 1993 to serve a broad international client base across Asia and the Middle East. Its strategic focus on decorative materials for interior applications positions it within a stable industrial niche, catering to demand driven by construction, renovation, and furniture manufacturing cycles globally.

Revenue Profitability And Efficiency

The company generated HKD 585.6 million in revenue for the period, demonstrating its operational scale. Profitability was solid, with net income reaching HKD 47.5 million. Operating cash flow of HKD 57.4 million indicates that earnings are being converted into cash, supporting the fundamental health of its core manufacturing and sales activities.

Earnings Power And Capital Efficiency

Reported diluted earnings per share stood at HKD 0.095, reflecting the company's earnings power on a per-share basis. Significant capital expenditures of HKD -124.5 million suggest a substantial investment in maintaining or expanding production capacity, which is typical for capital-intensive manufacturing operations aiming for future growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 55.6 million against total debt of HKD 381.0 million. This debt level, relative to its market capitalization, indicates a leveraged financial structure. The company's financial health is supported by its positive operating cash flow, which provides a means to service its obligations.

Growth Trends And Dividend Policy

The company did not pay a dividend, opting to retain all earnings. This is a common strategy for smaller, growing firms focused on reinvesting cash flows back into the business to fund expansion, research and development, or debt reduction rather than returning capital to shareholders immediately.

Valuation And Market Expectations

With a market capitalization of approximately HKD 219.6 million, the market values the company at a significant discount to its annual revenue. A beta of 1.1 indicates that the stock's price has historically been slightly more volatile than the broader market, reflecting its small-cap and cyclical industrial nature.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product portfolio and established international distribution network. Its long operating history provides deep industry knowledge. The outlook will be influenced by global demand for construction and furniture materials, raw material cost inflation, and the company's ability to manage its debt load while investing for growth.

Sources

Company DescriptionProvided Financial Data

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