investorscraft@gmail.com

Intrinsic ValueHutchison Telecommunications Hong Kong Holdings Limited (0215.HK)

Previous CloseHK$1.16
Intrinsic Value
Upside potential
Previous Close
HK$1.16

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

Hutchison Telecommunications Hong Kong Holdings Limited operates as a mobile telecommunications provider in Hong Kong and Macau, serving approximately 3.2 million customers through its comprehensive 3 brand network. The company generates revenue through a diversified portfolio of mobile services including 5G, 4G LTE, and 3G connectivity, complemented by value-added offerings such as international roaming, direct carrier billing, mobile security management, and FinTech solutions. As a subsidiary of CK Hutchison Holdings Limited, the company maintains a strategic position in the competitive Hong Kong telecom market, leveraging its established retail operations and infrastructure to deliver integrated communication services while facing intense competition from larger regional players in the densely populated market.

Revenue Profitability And Efficiency

The company generated HKD 4.78 billion in revenue with minimal net income of HKD 6 million, reflecting thin margins in the competitive telecommunications sector. Operating cash flow of HKD 1.08 billion demonstrates solid cash generation from core operations, though capital expenditures of HKD 434 million indicate ongoing network investments. The modest profitability suggests operational challenges in a mature market with intense price competition.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0012, the company exhibits limited earnings power relative to its revenue base. The substantial operating cash flow generation compared to net income indicates strong non-cash adjustments, potentially reflecting depreciation from network assets. Capital efficiency appears constrained by the capital-intensive nature of telecommunications infrastructure requiring continuous upgrades.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 3.17 billion in cash and equivalents against total debt of HKD 463 million, indicating minimal financial leverage. The robust cash position provides flexibility for network investments and strategic initiatives. The conservative capital structure supports financial stability in a competitive industry environment.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.0749 per share, representing a significant payout relative to earnings, suggesting a shareholder return focus despite modest profitability. Growth prospects appear limited given market saturation in Hong Kong and Macau, with future expansion dependent on market share gains or service diversification in the mature telecommunications landscape.

Valuation And Market Expectations

Trading with a market capitalization of HKD 5.3 billion, the company's valuation reflects its stable cash-generating ability despite limited growth prospects. The low beta of 0.194 indicates defensive characteristics, typical of telecommunications utilities. Market expectations appear tempered given the mature market dynamics and competitive pressures.

Strategic Advantages And Outlook

As a CK Hutchison subsidiary, the company benefits from group synergies and operational expertise in telecommunications. The outlook remains challenged by market saturation and technological evolution requiring continuous 5G investments. Strategic focus likely centers on service differentiation and operational efficiency to maintain competitiveness in the concentrated Hong Kong market.

Sources

Company filingsHong Kong Stock Exchange disclosuresCorporate website information

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