K

Karrie International Holdings Ltd
HKEX:1050

Watchlist Manager
Karrie International Holdings Ltd
HKEX:1050
Watchlist
Price: 0.79 HKD Market Closed
Market Cap: 1.6B HKD
Have any thoughts about
Karrie International Holdings Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Karrie International Holdings Ltd stock under the Base Case scenario is 1.72 HKD. Compared to the current market price of 0.79 HKD, Karrie International Holdings Ltd is Undervalued by 54%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
1.72 HKD
Undervaluation 54%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation Backtest
Karrie International Holdings Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Karrie International Holdings Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Karrie International Holdings Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Karrie International Holdings Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Karrie International Holdings Ltd

Provide an overview of the primary business activities
of Karrie International Holdings Ltd.

What unique competitive advantages
does Karrie International Holdings Ltd hold over its rivals?

What risks and challenges
does Karrie International Holdings Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Karrie International Holdings Ltd.

Provide P/S
for Karrie International Holdings Ltd.

Provide P/E
for Karrie International Holdings Ltd.

Provide P/OCF
for Karrie International Holdings Ltd.

Provide P/FCFE
for Karrie International Holdings Ltd.

Provide P/B
for Karrie International Holdings Ltd.

Provide EV/S
for Karrie International Holdings Ltd.

Provide EV/GP
for Karrie International Holdings Ltd.

Provide EV/EBITDA
for Karrie International Holdings Ltd.

Provide EV/EBIT
for Karrie International Holdings Ltd.

Provide EV/OCF
for Karrie International Holdings Ltd.

Provide EV/FCFF
for Karrie International Holdings Ltd.

Provide EV/IC
for Karrie International Holdings Ltd.

Show me price targets
for Karrie International Holdings Ltd made by professional analysts.

What are the Revenue projections
for Karrie International Holdings Ltd?

How accurate were the past Revenue estimates
for Karrie International Holdings Ltd?

What are the Net Income projections
for Karrie International Holdings Ltd?

How accurate were the past Net Income estimates
for Karrie International Holdings Ltd?

What are the EPS projections
for Karrie International Holdings Ltd?

How accurate were the past EPS estimates
for Karrie International Holdings Ltd?

What are the EBIT projections
for Karrie International Holdings Ltd?

How accurate were the past EBIT estimates
for Karrie International Holdings Ltd?

Compare the revenue forecasts
for Karrie International Holdings Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Karrie International Holdings Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Karrie International Holdings Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Karrie International Holdings Ltd compared to its peers.

Compare the P/E ratios
of Karrie International Holdings Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Karrie International Holdings Ltd with its peers.

Analyze the financial leverage
of Karrie International Holdings Ltd compared to its main competitors.

Show all profitability ratios
for Karrie International Holdings Ltd.

Provide ROE
for Karrie International Holdings Ltd.

Provide ROA
for Karrie International Holdings Ltd.

Provide ROIC
for Karrie International Holdings Ltd.

Provide ROCE
for Karrie International Holdings Ltd.

Provide Gross Margin
for Karrie International Holdings Ltd.

Provide Operating Margin
for Karrie International Holdings Ltd.

Provide Net Margin
for Karrie International Holdings Ltd.

Provide FCF Margin
for Karrie International Holdings Ltd.

Show all solvency ratios
for Karrie International Holdings Ltd.

Provide D/E Ratio
for Karrie International Holdings Ltd.

Provide D/A Ratio
for Karrie International Holdings Ltd.

Provide Interest Coverage Ratio
for Karrie International Holdings Ltd.

Provide Altman Z-Score Ratio
for Karrie International Holdings Ltd.

Provide Quick Ratio
for Karrie International Holdings Ltd.

Provide Current Ratio
for Karrie International Holdings Ltd.

Provide Cash Ratio
for Karrie International Holdings Ltd.

What is the historical Revenue growth
over the last 5 years for Karrie International Holdings Ltd?

What is the historical Net Income growth
over the last 5 years for Karrie International Holdings Ltd?

What is the current Free Cash Flow
of Karrie International Holdings Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Karrie International Holdings Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Karrie International Holdings Ltd

Current Assets 1.3B
Cash & Short-Term Investments 149.4m
Receivables 627.6m
Other Current Assets 565.8m
Non-Current Assets 1.1B
Long-Term Investments 331m
PP&E 693.2m
Intangibles 3.8m
Other Non-Current Assets 31.9m
Current Liabilities 1.2B
Accounts Payable 462.8m
Accrued Liabilities 307.7m
Other Current Liabilities 442.3m
Non-Current Liabilities 197m
Long-Term Debt 196.1m
Other Non-Current Liabilities 839k
Efficiency

Earnings Waterfall
Karrie International Holdings Ltd

Revenue
2.9B HKD
Cost of Revenue
-2.5B HKD
Gross Profit
370.1m HKD
Operating Expenses
-105.8m HKD
Operating Income
264.3m HKD
Other Expenses
-94.6m HKD
Net Income
169.7m HKD

Free Cash Flow Analysis
Karrie International Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Karrie International Holdings Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Positive ROE
Positive Gross Profit
54/100
Profitability
Score

Karrie International Holdings Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Karrie International Holdings Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
52/100
Solvency
Score

Karrie International Holdings Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Karrie International Holdings Ltd

There are no price targets for Karrie International Holdings Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Karrie International Holdings Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Karrie International Holdings Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Karrie International Holdings Ltd

Country

Hong Kong

Industry

Electrical Equipment

Market Cap

1.6B HKD

Dividend Yield

6.96%

Description

Karrie International Holdings Ltd. is an investment company, which engages in the metal and plastic business and electronic manufacturing services business. The company employs 3,690 full-time employees The firm operates through three business segments. The Metal and Plastic Business segment is engaged in the manufacture and sales of metal and plastic parts and enclosures, including moulds, server chassis and household products. The Electronic Manufacturing Services Business segment is engaged in the manufacture and sales of magnetic tape data storage, point-of-sale (POS) systems and other computer peripherals. The Real Estate Business segment is engaged in urban renewal, real estate project investment and property leasing and development businesses.

Contact

9/F, Southeast Industrial Building, 611-619 Castle Peak Road, Tsuen Wan, New Territories
+85224110913.0
www.karrie.com.hk

IPO

1996-12-16

Employees

3 690

Officers

Co-Founder, Chairman & CEO
Mr. Cheuk Fai Ho
Executive GM of Marketing & Executive Director
Mr. Shui Sum Chan
GM of Human Resources & Administration and Executive Director
Ms. Ming Mui Chan
GM & Executive Director
Mr. Kai Zhao
Co-Founder & Director of Administration
Ms. Po Chu Ho
Senior Corporate Communications Manager
Ms. Lam Nok Wun
Show More
Company Secretary
Mr. Wing Fai Tang
Show Less

See Also

Discover More
What is the Intrinsic Value of one Karrie International Holdings Ltd stock?

The intrinsic value of one Karrie International Holdings Ltd stock under the Base Case scenario is 1.72 HKD.

Is Karrie International Holdings Ltd stock undervalued or overvalued?

Compared to the current market price of 0.79 HKD, Karrie International Holdings Ltd is Undervalued by 54%.

Back to Top