investorscraft@gmail.com

Intrinsic ValueYik Wo International Holdings Limited (8659.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Yik Wo International Holdings Limited operates as a specialized manufacturer and distributor of disposable plastic food storage containers, primarily under its proprietary JAZZIT brand. The company functions within the competitive packaging and containers sector, which is a subset of the broader consumer cyclical industry. Its core revenue model is based on the B2B sale of its manufactured products, serving both domestic Chinese and international markets. The firm's market position is that of a niche player, focusing on a specific product category rather than offering a diversified packaging portfolio. This specialization allows it to develop expertise in food-grade plastic manufacturing but also exposes it to competitive pressures from larger, diversified packaging corporations and shifting consumer preferences regarding single-use plastics. Its operations are supported by its status as a subsidiary of Prize Investment Limited, providing a degree of corporate stability.

Revenue Profitability And Efficiency

The company generated HKD 309.8 million in revenue for the period. Profitability was solid, with net income reaching HKD 27.2 million, indicating effective cost management relative to its top line. Operational efficiency is further evidenced by strong cash generation, with operating cash flow of HKD 49.4 million significantly exceeding capital expenditures of HKD 7.8 million.

Earnings Power And Capital Efficiency

Yik Wo demonstrates clear earnings power, converting revenue into a healthy bottom line. The diluted EPS of HKD 0.0364 reflects the profit allocated to each share. Capital efficiency appears robust, as the modest capital expenditure requirement is easily covered by its substantial operating cash flow, suggesting a capital-light business model that does not require heavy reinvestment to maintain operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a significant cash and equivalents position of HKD 206.1 million. This cash hoard vastly overshadows its total debt of HKD 10.4 million, resulting in a net cash position that provides immense financial flexibility and a very low risk of financial distress. The company's financial health is a notable strength.

Growth Trends And Dividend Policy

Specific growth trends are not verifiable from the provided data. The company's dividend policy is conservative, with a dividend per share of HKD 0.00, indicating a preference for retaining all earnings to fund potential future growth initiatives or to maintain its strong liquidity position rather than returning capital to shareholders currently.

Valuation And Market Expectations

With a market capitalization of approximately HKD 132.5 million, the market values the company at a significant discount to its cash holdings alone. A negative beta of -0.534 suggests a historical low correlation with broader market movements, which may appeal to certain investors but is an unusual characteristic that requires deeper analysis.

Strategic Advantages And Outlook

The company's key strategic advantages include its specialized product focus and a fortress-like balance sheet. The outlook is contingent on its ability to leverage its financial strength to navigate competitive industry dynamics, potential regulatory changes concerning plastic use, and to identify avenues for growth, either organically or through strategic acquisitions.

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