investorscraft@gmail.com

Intrinsic ValueHon Hai Precision Industry Co., Ltd. (HHPD.L)

Previous Close£13.88
Intrinsic Value
Upside potential
Previous Close
£13.88

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

Hon Hai Precision Industry Co., Ltd., operating as Foxconn, is a global leader in electronics manufacturing services (EMS), specializing in the production of high-volume, precision components and assemblies for the technology sector. The company serves a diverse clientele, including major brands in consumer electronics, IT hardware, communications, and automotive industries. Its vertically integrated supply chain and economies of scale enable cost-efficient production of connectors, thermal modules, wireless communication products, and optical components. Foxconn has solidified its market position through long-term partnerships with top-tier technology firms, leveraging its manufacturing expertise to dominate the EMS space. The company also invests in emerging technologies such as autonomous driving systems, IoT solutions, and renewable energy applications, positioning itself as a critical enabler of next-generation innovations. Its extensive global footprint, spanning Asia, Europe, and the Americas, ensures resilience against regional disruptions while catering to localized demand. Foxconn’s ability to deliver end-to-end solutions—from design and prototyping to mass production and logistics—reinforces its competitive moat in an industry where scale and precision are paramount.

Revenue Profitability And Efficiency

Hon Hai reported revenue of $6.86 trillion (USD) for the fiscal year, reflecting its dominant scale in electronics manufacturing. Net income stood at $152.7 billion (USD), with diluted EPS of $21.73, indicating robust profitability despite thin margins typical of the EMS industry. Operating cash flow was $166.03 billion (USD), though capital expenditures of -$141.31 billion (USD) highlight the capital-intensive nature of its operations. The company’s ability to maintain profitability amid fluctuating demand underscores its operational discipline.

Earnings Power And Capital Efficiency

Foxconn’s earnings power is driven by high-volume production and efficient supply chain management, yielding consistent cash flows. Its capital efficiency is evident in its ability to reinvest in automation and R&D while maintaining healthy liquidity. The company’s diversified product portfolio mitigates reliance on any single revenue stream, though its margins remain susceptible to global component shortages and labor cost fluctuations.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with $937.11 billion (USD) in cash and equivalents against total debt of $961.56 billion (USD). This liquidity position supports its aggressive capex and R&D initiatives. While leverage is manageable, the capital-intensive model necessitates continuous reinvestment, which could pressure free cash flow in cyclical downturns.

Growth Trends And Dividend Policy

Foxconn’s growth is tied to global electronics demand, with expansion into electric vehicles and AI-driven hardware offering new opportunities. The company pays a modest dividend ($0.3281 per share), reflecting a preference for reinvestment over shareholder returns. Its growth trajectory hinges on maintaining technological leadership and securing contracts in high-growth segments like EV components and cloud infrastructure.

Valuation And Market Expectations

With a market cap of $48.47 billion (USD) and a beta of 0.419, Foxconn is viewed as a relatively stable player in the volatile tech sector. Investors likely price in steady, low-growth earnings, with upside tied to its success in diversifying beyond traditional electronics manufacturing.

Strategic Advantages And Outlook

Foxconn’s strategic advantages include unparalleled manufacturing scale, deep client relationships, and vertical integration. The outlook remains cautiously optimistic, with growth dependent on execution in emerging markets and EV partnerships. Risks include supply chain disruptions and geopolitical tensions, but its global diversification provides a buffer.

Sources

Company filings, Bloomberg

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