investorscraft@gmail.com

Intrinsic ValueComputer And Technologies Holdings Limited (0046.HK)

Previous CloseHK$1.46
Intrinsic Value
Upside potential
Previous Close
HK$1.46

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

Computer And Technologies Holdings Limited is a Hong Kong-based provider of specialized information technology solutions, operating primarily in the enterprise and government sectors. The company's core revenue model is diversified across three segments: Application Services, which delivers enterprise software implementation and cloud services; Solutions and Integration Services, offering IT outsourcing and infrastructure support; and an Investments segment focused on property and treasury assets. This structure provides a balanced mix of recurring service revenue and project-based income, catering to the digital transformation needs of multinational corporations and public sector clients in Hong Kong and Mainland China. The firm occupies a niche position within the competitive Asian IT services landscape, differentiating itself through deep domain expertise in government electronic trading services and cyber intelligence solutions rather than competing on scale with global giants. Its long-established presence since 1991 and headquarters in Hong Kong provide strategic advantages in understanding regional regulatory requirements and building trusted client relationships in a market valuing stability and security.

Revenue Profitability And Efficiency

The company generated HKD 261.1 million in revenue for the period, demonstrating its operational scale within the specialized IT services market. Net income of HKD 29.1 million reflects effective cost management and a respectable profit margin for the industry. Strong operating cash flow of HKD 44.0 million significantly exceeded net income, indicating high-quality earnings and efficient working capital management.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.12, the company demonstrates modest but consistent earnings power. The absence of capital expenditures suggests a asset-light business model that relies on human capital rather than significant fixed investments. This approach supports returns on capital, though the investment segment's performance may introduce variability to overall capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet appears conservative with HKD 128.9 million in cash against only HKD 19.3 million in total debt, providing substantial liquidity and financial flexibility. This strong net cash position of approximately HKD 109.6 million represents a significant buffer and supports the company's ability to weather economic cycles while pursuing selective investment opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.11, representing a substantial payout ratio relative to earnings. This consistent dividend policy, combined with a conservative balance sheet, suggests management's focus on returning capital to shareholders while maintaining financial stability rather than pursuing aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 420.9 million, the company trades at a moderate earnings multiple relative to its sector. The negative beta of -0.01 indicates low correlation with broader market movements, suggesting investors view it as a defensive holding within the technology sector, possibly due to its stable government and enterprise client base.

Strategic Advantages And Outlook

The company's strategic advantages include its established government contracts, niche expertise in cyber intelligence, and diversified revenue streams across services and investments. The outlook remains stable given its strong cash position and recurring revenue model, though growth may be tempered by its selective approach to expansion and focus on maintaining profitability over market share gains.

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