investorscraft@gmail.com

Intrinsic ValuePCCW Limited (0008.HK)

Previous CloseHK$5.83
Intrinsic Value
Upside potential
Previous Close
HK$5.83

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

PCCW Limited is a Hong Kong-based integrated telecommunications and media group operating across Asia. Its core revenue model is diversified across fixed-line and mobile telecommunications services, broadband internet, media content delivery through its Viu OTT platform, and a growing portfolio of IT solutions including cloud services, big data analytics, and fintech. The company holds a strategically important position as a legacy telecom operator in Hong Kong, providing essential infrastructure and services to both consumer and enterprise markets. PCCW competes in a highly saturated and competitive sector, differentiating itself through its convergence strategy that bundles telecom with media and technology services. Its market position is that of an established regional player with a complex operational structure spanning multiple business lines, from traditional directory publishing to advanced digital solutions, aiming to capture value across the entire digital ecosystem.

Revenue Profitability And Efficiency

PCCW generated HKD 37.6 billion in revenue for the period but reported a net loss of HKD 66 million, indicating significant margin pressure amidst competitive and high-cost market conditions. The company's operating cash flow of HKD 10.6 billion demonstrates a strong ability to convert top-line performance into cash, which is critical for funding its capital-intensive operations and strategic investments. Capital expenditures of HKD 2.2 billion reflect ongoing investments in network infrastructure and technological upgrades.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0388 reflects the net loss for the period, highlighting challenges in translating substantial revenue into bottom-line profitability. The significant operating cash flow, however, suggests underlying cash-generative strength from its core operations, which supports its ability to service debt and fund dividends. The disparity between cash flow and net income points to substantial non-cash charges impacting reported earnings.

Balance Sheet And Financial Health

The balance sheet shows a high gross debt load of HKD 53.9 billion against cash and equivalents of HKD 2.3 billion, indicating a leveraged financial structure common in the capital-intensive telecom sector. This elevated debt level necessitates strong and consistent operating cash flow generation to comfortably manage interest obligations and refinancing needs, representing a key focus area for financial health.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of HKD 0.1954, signaling a commitment to shareholder returns, likely supported by its robust operating cash flow. Future growth is contingent on successfully monetizing its investments in next-generation services like OTT media (Viu) and digital solutions, while managing its traditional telecom business in a mature market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 41.2 billion, the market appears to be valuing the company based on its cash flow generation and asset base rather than its current earnings, as evidenced by the negative net income. The low beta of 0.331 suggests the stock is perceived by the market as being less volatile than the broader market.

Strategic Advantages And Outlook

PCCW's strategic advantage lies in its integrated offering of telecom, media, and technology services, creating cross-selling opportunities and customer stickiness. The outlook depends on its ability to grow its higher-margin digital and media businesses to improve overall profitability and generate sustainable returns above its cost of capital, while prudently managing its substantial debt burden.

Sources

Company Annual ReportHong 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