investorscraft@gmail.com

Intrinsic ValueMaxWin International Holdings Limited (8513.HK)

Previous CloseHK$0.65
Intrinsic Value
Upside potential
Previous Close
HK$0.65

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

MaxWin International Holdings Limited operates as a specialized manufacturer of precision injection molded plastic components and sub-assemblies exclusively for the global medical device industry. Its core revenue model is derived from producing critical parts for disposable medical products, including respiratory equipment, dialysis systems, blood bags, drug delivery devices, and diagnostic tools, alongside providing complementary tooling services for mold fabrication. The company occupies a niche position within the healthcare supply chain, serving as a strategic supplier to multinational corporations (MNCs) based in the United States, Europe, and Japan. This focus on high-precision, regulated medical manufacturing requires adherence to stringent quality standards, creating significant barriers to entry. Its market positioning is that of a specialized contract manufacturer, reliant on long-term relationships with large OEMs rather than direct consumer sales, which insulates it from some market volatility but creates customer concentration risks. The sector context is defined by growing global demand for disposable medical devices, driven by an aging population and increased healthcare spending, though the company operates in a highly competitive and capital-intensive segment of the medtech industry.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of HKD 10.5 million but experienced significant operational challenges, resulting in a net loss of HKD 2.6 million. Negative operating cash flow of HKD 986,000 and minimal capital expenditures of HKD 255,000 indicate severe strain on its core business operations and a lack of investment in productive capacity, pointing to major efficiency concerns.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.0036, reflecting an inability to generate profit from its asset base. The negative operating cash flow further underscores a critical failure in converting revenue into usable cash, indicating very poor capital efficiency and a fundamental challenge to sustaining operations without external funding.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of HKD 1.8 million against total debt of HKD 4.2 million. This negative net cash position, combined with ongoing operational losses and cash burn, raises substantial doubt about the company's financial health and its ability to meet future obligations as a going concern.

Growth Trends And Dividend Policy

Current financials reflect a severe contraction rather than growth, with the company reporting a net loss. Unsurprisingly, no dividend was paid, as preserving all available capital is necessary for survival. The trends indicate a company in distress with no visible positive momentum in its core operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 97.4 million, the market valuation appears to be factoring in potential future recovery or asset value, as it significantly exceeds the company's meager revenue base. The negative beta of -0.16 suggests a stock that moves counter to the broader market, which is atypical and may reflect its micro-cap status and extreme illiquidity.

Strategic Advantages And Outlook

The company's sole strategic advantage is its specialization in a regulated, high-barrier niche supplying MNC medical device firms. However, its current financial distress overshadows this positioning. The outlook is highly uncertain and contingent on a successful operational turnaround, securing new contracts, or obtaining financing to stabilize its precarious financial situation.

Sources

Company Financial ReportsHong Kong Stock Exchange Filings

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