investorscraft@gmail.com

Intrinsic ValueBest Linking Group Holdings Limited (8617.HK)

Previous CloseHK$2.60
Intrinsic Value
Upside potential
Previous Close
HK$2.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Best Linking Group Holdings Limited is a specialized industrial manufacturer operating in the global machinery components sector. The company's core revenue model is built on the production and sale of high-precision slewing rings, which are critical transmission parts for heavy machinery. It serves a diverse industrial clientele across three primary business frameworks: Original Brand Manufacturing (OBM), Original Design Manufacturing (ODM), and Original Equipment Manufacturing (OEM). This multi-faceted approach allows the company to capture value at different stages of the supply chain, from custom design and private-label production to supplying components for integration into larger systems. Its products are essential in demanding applications including construction equipment, wind turbines, military hardware, robotics, and solar power systems, positioning it as a niche supplier within the broader industrial machinery ecosystem. The company has established an international footprint, exporting from its base in Hong Kong to key markets in Asia, North America, and Europe, which diversifies its revenue streams and mitigates regional economic risks. Its market position is that of a specialized component manufacturer competing on engineering capability, precision, and reliability rather than scale, serving OEMs that require highly engineered rotational solutions for their equipment.

Revenue Profitability And Efficiency

For FY2022, the company generated HKD 127.7 million in revenue with a net income of HKD 34.9 million, translating to a robust net profit margin of approximately 27.3%. This high level of profitability indicates strong pricing power and effective cost control within its specialized niche. Operating cash flow was a healthy HKD 21.0 million, demonstrating the ability to convert earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted EPS of HKD 0.087. Capital expenditures of HKD 10.3 million were significantly lower than operating cash flow, indicating a capital-light model that does not require heavy ongoing investment to maintain operations, thus supporting strong free cash flow generation and high returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by minimal financial risk. Cash and equivalents stood at HKD 51.0 million, vastly overshadowing a negligible total debt of just HKD 0.2 million. This results in a substantial net cash position, providing significant financial flexibility and a strong buffer against economic downturns or operational challenges.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.06 for the period. This represents a payout ratio of approximately 69% based on diluted EPS, signaling a commitment to returning capital to shareholders while retaining a portion of earnings for future growth or operational needs.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.04 billion, the stock trades at a price-to-earnings (P/E) ratio of roughly 29.8x based on FY2022 earnings. This valuation suggests the market prices in expectations for future growth and profitability, potentially beyond its current operational scale, given its high margin profile and strong balance sheet.

Strategic Advantages And Outlook

The company's key advantages include its technical specialization in slewing rings, a capital-efficient business model, and a pristine balance sheet. Its outlook is tied to global demand for construction, renewable energy, and industrial automation equipment. Its net cash position provides a strategic advantage to navigate market cycles and potentially pursue selective growth opportunities.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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