V

Valuetronics Holdings Ltd
SGX:BN2

Watchlist Manager
Valuetronics Holdings Ltd
SGX:BN2
Watchlist
Price: 0.86 SGD -0.58% Market Closed
Market Cap: 374.6m SGD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-17%
5Y
-51%
10Y
-24%
Operating Income
+
3Y
+21%
5Y
-49%
10Y
-6%
Net Income
+
3Y
+51%
5Y
-36%
10Y
+19%

Earnings Waterfall
Valuetronics Holdings Ltd

Revenue
1.7B HKD
Cost of Revenue
-1.4B HKD
Gross Profit
306.2m HKD
Operating Expenses
-151.9m HKD
Operating Income
154.3m HKD
Other Expenses
18.5m HKD
Net Income
172.8m HKD

Income Statement
Valuetronics Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
724
N/A
743
+3%
798
+7%
856
+7%
884
+3%
933
+6%
997
+7%
1 006
+1%
960
-5%
944
-2%
945
+0%
988
+5%
1 136
+15%
1 313
+16%
1 513
+15%
1 746
+15%
1 970
+13%
2 088
+6%
2 164
+4%
2 246
+4%
2 379
+6%
2 403
+1%
2 404
+0%
2 305
-4%
2 210
-4%
2 194
-1%
2 230
+2%
2 299
+3%
2 433
+6%
2 449
+1%
2 444
0%
2 464
+1%
2 429
-1%
2 353
-3%
2 252
-4%
2 090
-7%
1 953
-7%
1 880
-4%
1 928
+3%
2 081
+8%
2 275
+9%
2 493
+10%
2 645
+6%
2 846
+8%
2 854
+0%
2 862
+0%
2 853
0%
2 794
-2%
2 829
+1%
2 779
-2%
2 776
0%
2 354
-15%
3 449
+47%
2 282
-34%
2 201
-4%
2 027
-8%
2 064
+2%
2 014
-2%
1 853
-8%
1 670
-10%
1 641
-2%
1 729
+5%
1 704
-1%
Gross Profit
Cost of Revenue
(577)
(594)
(635)
(686)
(702)
(746)
(805)
(820)
(793)
(785)
(798)
(836)
(959)
(1 105)
(1 276)
(1 472)
(1 661)
(1 763)
(1 837)
(1 915)
(2 038)
(2 089)
(2 096)
(2 018)
(1 940)
(1 919)
(1 944)
(1 998)
(2 107)
(2 121)
(2 118)
(2 132)
(2 098)
(2 023)
(1 927)
(1 778)
(1 655)
(1 585)
(1 625)
(1 758)
(1 933)
(2 124)
(2 254)
(2 432)
(2 439)
(2 449)
(2 437)
(2 376)
(2 399)
(2 353)
(2 349)
(1 992)
(2 901)
(1 895)
(1 857)
(1 753)
(1 802)
(1 752)
(1 584)
(1 405)
(1 370)
(1 435)
(1 397)
Gross Profit
147
N/A
149
+2%
164
+10%
170
+4%
182
+7%
187
+3%
193
+3%
186
-4%
168
-10%
158
-5%
147
-7%
152
+4%
177
+16%
207
+17%
236
+14%
273
+16%
310
+13%
326
+5%
327
+0%
332
+1%
341
+3%
313
-8%
308
-2%
287
-7%
270
-6%
275
+2%
287
+4%
301
+5%
327
+9%
328
+0%
326
-1%
332
+2%
331
0%
330
-1%
325
-2%
311
-4%
297
-4%
296
-1%
302
+2%
323
+7%
342
+6%
369
+8%
391
+6%
413
+6%
415
+0%
413
0%
415
+1%
417
+0%
430
+3%
426
-1%
426
0%
363
-15%
549
+51%
386
-30%
344
-11%
275
-20%
262
-5%
262
0%
269
+3%
265
-2%
271
+2%
294
+8%
306
+4%
Operating Income
Operating Expenses
(64)
(60)
(66)
(71)
(88)
(85)
(99)
(102)
(110)
(116)
(109)
(114)
(112)
(114)
(126)
(142)
(173)
(175)
(174)
(164)
(196)
(142)
(139)
(139)
(138)
(141)
(142)
(146)
(159)
(161)
(165)
(165)
(171)
(162)
(161)
(164)
(168)
(163)
(163)
(163)
(179)
(175)
(181)
(186)
(197)
(182)
(191)
(194)
(213)
(204)
(191)
(186)
(248)
(185)
(174)
(155)
(135)
(155)
(114)
(155)
(103)
(173)
(152)
Selling, General & Administrative
(70)
(82)
(85)
(88)
(92)
(94)
(97)
(97)
(111)
(89)
(90)
(96)
(116)
(120)
(135)
(150)
(179)
(182)
(186)
(181)
(210)
(160)
(152)
(150)
(147)
(150)
(154)
(158)
(169)
(171)
(176)
(179)
(179)
(180)
(174)
(174)
(171)
(172)
(175)
(175)
(182)
(188)
(194)
(202)
(199)
(201)
(201)
(204)
(219)
(219)
(219)
(190)
(284)
(195)
(189)
(163)
(155)
(161)
(158)
(161)
(169)
(176)
(179)
Other Operating Expenses
6
21
19
16
4
9
(2)
(5)
1
(27)
(19)
(17)
4
7
9
8
6
8
12
17
14
19
13
11
10
10
12
12
10
9
11
14
9
19
13
10
3
9
12
12
3
13
13
16
2
19
9
10
5
15
28
5
36
10
15
8
19
6
45
6
66
3
27
Operating Income
82
N/A
89
+8%
98
+10%
99
+1%
94
-5%
102
+9%
94
-8%
84
-11%
57
-31%
42
-26%
38
-11%
39
+3%
65
+69%
94
+43%
110
+18%
131
+19%
137
+4%
151
+11%
153
+1%
168
+10%
145
-14%
172
+18%
170
-1%
148
-13%
133
-11%
135
+1%
145
+7%
155
+7%
168
+8%
167
0%
162
-3%
166
+3%
161
-3%
168
+5%
163
-3%
147
-10%
130
-12%
133
+2%
139
+5%
159
+15%
163
+2%
195
+20%
210
+8%
228
+9%
217
-5%
231
+6%
224
-3%
223
0%
217
-3%
223
+3%
235
+5%
177
-25%
301
+70%
201
-33%
170
-16%
120
-29%
128
+6%
107
-16%
156
+45%
110
-29%
168
+52%
121
-28%
154
+28%
Pre-Tax Income
Interest Income Expense
3
(0)
(0)
(0)
6
(0)
(0)
(0)
3
(0)
(1)
(1)
1
(1)
(1)
(1)
0
(2)
(2)
(2)
5
(2)
(2)
(2)
(1)
(1)
0
0
(1)
(0)
(1)
(1)
6
(1)
(1)
(1)
5
(1)
(1)
(1)
9
(1)
(1)
(1)
12
(1)
(1)
(1)
20
(1)
(1)
20
(1)
9
(1)
5
(1)
24
1
59
4
54
20
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
1
0
0
0
1
0
0
0
(13)
0
0
(0)
0
(2)
(0)
1
0
2
2
(1)
(1)
0
0
Total Other Income
0
0
0
0
0
0
2
0
(1)
(0)
(0)
(0)
(1)
0
0
0
(1)
(0)
(0)
(0)
(1)
0
0
0
0
0
(1)
(1)
0
(0)
(0)
0
0
0
(0)
(0)
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
85
N/A
88
+4%
97
+10%
99
+1%
100
+2%
101
+1%
94
-8%
83
-11%
60
-28%
42
-30%
37
-12%
38
+3%
66
+74%
93
+40%
110
+18%
130
+19%
137
+5%
149
+9%
151
+1%
166
+10%
149
-10%
170
+14%
168
-1%
147
-13%
131
-10%
134
+2%
144
+8%
154
+7%
167
+8%
166
0%
161
-3%
165
+3%
168
+1%
167
0%
162
-3%
146
-10%
136
-7%
132
-3%
138
+5%
159
+15%
173
+9%
194
+12%
209
+8%
227
+9%
230
+1%
231
+0%
223
-3%
223
0%
224
+1%
222
-1%
234
+5%
196
-16%
300
+53%
209
-30%
169
-19%
126
-25%
127
+1%
132
+4%
158
+20%
168
+6%
171
+2%
175
+2%
175
+0%
Net Income
Tax Provision
(11)
(12)
(13)
(14)
(10)
(10)
(9)
(8)
(7)
(4)
(4)
(4)
(7)
(11)
(13)
(15)
(15)
(17)
(18)
(21)
(18)
(17)
(14)
(11)
(13)
(14)
(20)
(20)
(19)
(18)
(16)
(17)
(19)
(18)
(18)
(16)
(15)
(16)
(16)
(19)
(19)
(21)
(23)
(26)
(25)
(25)
(24)
(22)
(25)
(24)
(25)
(17)
(29)
(22)
(17)
(12)
(12)
(9)
(11)
(8)
(3)
(8)
(11)
Income from Continuing Operations
74
77
84
85
91
92
85
75
53
37
33
34
59
82
97
115
121
132
133
145
130
153
154
136
118
119
124
134
148
149
145
149
149
149
145
131
120
117
123
140
154
173
186
201
205
206
199
201
199
198
210
179
270
187
152
114
115
123
147
160
168
166
164
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
9
Net Income (Common)
74
N/A
77
+3%
84
+10%
85
+1%
91
+7%
92
+1%
85
-8%
75
-11%
53
-30%
37
-30%
33
-11%
34
+3%
59
+72%
82
+40%
97
+18%
115
+19%
121
+5%
124
+2%
120
-3%
120
0%
130
+9%
124
-5%
99
-20%
92
-7%
79
-14%
86
+10%
123
+42%
134
+9%
148
+11%
149
+0%
145
-2%
149
+3%
149
+0%
149
0%
145
-3%
131
-10%
120
-8%
117
-3%
123
+5%
140
+14%
154
+10%
173
+12%
186
+7%
201
+8%
205
+2%
206
+0%
199
-3%
201
+1%
199
-1%
198
-1%
210
+6%
179
-15%
270
+51%
187
-31%
152
-19%
114
-25%
115
+1%
123
+7%
147
+20%
160
+8%
168
+5%
170
+1%
173
+1%
EPS (Diluted)
0.25
N/A
0.19
-24%
0.22
+16%
0.21
-5%
0.23
+10%
0.23
N/A
0.22
-4%
0.19
-14%
0.14
-26%
0.09
-36%
0.08
-11%
0.08
N/A
0.15
+88%
0.21
+40%
0.24
+14%
0.29
+21%
0.31
+7%
0.33
+6%
0.3
-9%
0.3
N/A
0.33
+10%
0.31
-6%
0.24
-23%
0.22
-8%
0.19
-14%
0.21
+11%
0.31
+48%
0.34
+10%
0.37
+9%
0.37
N/A
0.36
-3%
0.36
N/A
0.36
N/A
0.36
N/A
0.35
-3%
0.32
-9%
0.29
-9%
0.28
-3%
0.29
+4%
0.33
+14%
0.37
+12%
0.4
+8%
0.43
+7%
0.47
+9%
0.48
+2%
0.48
N/A
0.46
-4%
0.46
N/A
0.46
N/A
0.46
N/A
0.48
+4%
0.41
-15%
0.62
+51%
0.43
-31%
0.35
-19%
0.26
-26%
0.27
+4%
0.29
+7%
0.35
+21%
0.39
+11%
0.41
+5%
0.41
N/A
0.42
+2%

See Also

Summary
BN2 intrinsic value, competitors valuation, and company profile.
DCF Valuation
BN2 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BN2 stock valuation using valuation multiples.
Wall Street Estimates
BN2 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BN2 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.