investorscraft@gmail.com

Intrinsic ValueWise Ally International Holdings Limited (9918.HK)

Previous CloseHK$1.05
Intrinsic Value
Upside potential
Previous Close
HK$1.05

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

Wise Ally International Holdings Limited operates as an electronics manufacturing services (EMS) provider specializing in consumer electronic products, positioning itself within the competitive global hardware manufacturing sector. The company generates revenue through comprehensive service offerings including design development, technical engineering solutions, material procurement, production, quality control, and logistics management. Its core manufacturing capabilities encompass printed circuit board assembly, multifunctional modules, and finished electronic products serving diverse applications such as vapour products, appliances, commercial controls, and HVAC systems. Additionally, the company provides Internet of Things solutions focused on sustainability/energy management, asset tracking, and workplace environment quality, while also engaging in electronic products trading. Operating since 1978 from its Kowloon Bay headquarters, Wise Ally maintains a niche position serving international clients requiring integrated manufacturing solutions with a focus on quality and technical expertise rather than competing on scale alone in the crowded EMS landscape.

Revenue Profitability And Efficiency

The company reported HKD 1.26 billion in revenue with net income of HKD 72.2 million, reflecting a net margin of approximately 5.7%. Operating cash flow of HKD 164.0 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 13.8 million represent a modest investment rate relative to operating cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.72 demonstrates moderate earnings power given the company's market capitalization. The substantial operating cash flow generation relative to net income suggests efficient working capital management and strong underlying business cash generation capabilities. The company maintains capital discipline with controlled investment spending.

Balance Sheet And Financial Health

The balance sheet shows HKD 235.3 million in cash against total debt of HKD 261.4 million, indicating a net debt position but with adequate liquidity. The moderate debt level appears manageable given the company's cash flow generation capacity and established operational history since 1978.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution, opting to retain earnings for operational needs and potential growth initiatives. The capital structure with 100 million outstanding shares provides flexibility for future capital allocation decisions without immediate shareholder return obligations.

Valuation And Market Expectations

With a market capitalization of HKD 105 million, the company trades at approximately 0.83 times revenue and 1.45 times net income. The low beta of 0.416 suggests the market perceives the stock as relatively defensive compared to broader market movements, potentially reflecting its established operational history.

Strategic Advantages And Outlook

The company's long operating history since 1978 provides established client relationships and manufacturing expertise. Its diversified service offerings from design to logistics create integrated solutions for clients. The focus on IoT and sustainability solutions positions it for emerging technology trends while maintaining traditional EMS capabilities.

Sources

Company description and financial data providedHong 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