investorscraft@gmail.com

Intrinsic ValueS&S Intervalue China Limited (8506.HK)

Previous CloseHK$1.31
Intrinsic Value
Upside potential
Previous Close
HK$1.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

S&S Intervalue China Limited operates as a specialized industrial machinery manufacturer, focusing on the research, development, and sale of circular knitting machines. Its core revenue model is derived from the direct manufacturing and sales of both single and double circular knitting machines, supplemented by the sale of machine parts, consumables, and trading activities. The company serves the global textile manufacturing sector, a capital-intensive industry where its products are essential for fabric production. Its market position is that of a niche player within the broader industrial machinery landscape, competing on technological reliability and cost-effectiveness for textile producers. The company's international footprint, with sales across Asia including China, India, and Bangladesh, indicates a strategic focus on servicing key textile manufacturing hubs, though it remains a relatively small entity in a highly competitive global market.

Revenue Profitability And Efficiency

For FY 2019, the company generated HKD 114.4 million in revenue with a net income of HKD 16.6 million, translating to a healthy net profit margin of approximately 14.5%. Operating cash flow was positive at HKD 11.9 million, indicating the core business was cash generative. The absence of reported capital expenditures suggests a period of minimal investment in new property, plant, and equipment.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with a diluted EPS of HKD 0.0166. The generation of positive operating cash flow that nearly covered net income points to reasonable quality of earnings. The capital efficiency cannot be fully assessed without asset or equity figures, but the lack of capex implies existing assets were utilized to drive profitability.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 148.3 million in cash and equivalents, significantly outweighing its total debt of HKD 48.9 million. This substantial net cash position indicates a very low risk of financial distress and provides a buffer for operations or potential strategic initiatives.

Growth Trends And Dividend Policy

Specific growth rates are unavailable from the single year of data provided. The company did not pay a dividend in FY 2019, opting to retain all earnings. This suggests a strategy focused on reinvesting capital back into the business or maintaining a strong liquidity cushion rather than returning cash to shareholders.

Valuation And Market Expectations

The reported market capitalization of HKD 0 is anomalous and likely indicates a data error or that the company was not actively traded. The beta of 0.70 suggests the stock was perceived as slightly less volatile than the broader market, but a meaningful valuation analysis is not possible with the provided market cap figure.

Strategic Advantages And Outlook

The company's key advantages include its specialization in a essential niche of textile manufacturing equipment and a very strong, unlevered balance sheet. Its outlook is tied to the capital expenditure cycles of its global customer base in the textile industry. The robust cash position provides strategic flexibility to navigate market cycles or pursue growth opportunities.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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