investorscraft@gmail.com

Intrinsic ValueUBoT Holding Ltd. (8529.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

UBoT Holding Ltd. operates as a specialized manufacturer in the global semiconductor supply chain, focusing on the production of critical back-end transport media and packaging solutions. Its core revenue model is derived from the sale of protective trays and carrier tapes that securely house sensitive semiconductor components, including power discrete devices, ICs, and MEMS sensors, during manufacturing and logistics processes. The company serves a diverse clientele of fabless semiconductor firms, integrated device manufacturers (IDMs), and outsourced assembly and test (OSAT) providers across key global markets. Its strategic market position is that of a niche component supplier, deeply embedded within the electronics manufacturing ecosystem. While it operates in a highly competitive and cyclical industry, its specialized product portfolio provides essential utility, though its scale remains modest compared to larger packaging and materials giants. The company's geographic reach across Asia, the US, and Europe provides some diversification but also exposes it to intense competitive and pricing pressures inherent in the semiconductor hardware sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 163.1 million. However, it recorded a significant net loss of HKD 23.2 million, indicating substantial profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD 20.7 million, highlighting difficulties in converting sales into usable cash.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.051. Capital expenditure of HKD 19.5 million, coupled with negative cash flow, suggests investments are not yet yielding positive returns, indicating poor capital efficiency and a challenging period for value creation.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of HKD 7.5 million, which is overshadowed by a high total debt of HKD 79.1 million. This significant debt burden relative to its cash reserves and market capitalization raises substantial concerns regarding its financial health and solvency.

Growth Trends And Dividend Policy

Current financials reflect a contraction rather than growth, with a net loss for the period. Despite this financial stress, the company maintained a modest dividend payment of HKD 0.01 per share, a policy that may be difficult to sustain given its negative cash flow and earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 95.3 million, the market is valuing the company at a significant discount to its annual revenue. The extreme negative beta of -2.73 suggests the stock is perceived as a highly speculative and volatile asset, with investor expectations likely anchored on a potential future turnaround rather than current performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized niche within the essential semiconductor packaging supply chain. However, its outlook is clouded by immediate financial distress, high leverage, and operational cash burn. Success is contingent on improving operational efficiency, managing its debt load, and navigating the cyclical semiconductor industry.

Sources

Company Filings (HKEX)Provided 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