investorscraft@gmail.com

Intrinsic ValueHKC International Holdings Limited (0248.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HKC International Holdings Limited operates as a specialized provider of information communication technology and smart living solutions, primarily serving the Hong Kong, Mainland China, and Southeast Asian markets. Its core revenue model is diversified across the distribution of mobile phones and electronic products, the provision of IoT and smart systems integration services, and property investment activities. The company operates in the competitive technology sector, focusing on niche applications of smart technology for residential, commercial, and institutional clients, including smart campus, nursing home, and library management solutions. Its market position is that of a regional integrator and distributor, rather than a product manufacturer, which allows for flexibility but also subjects it to competitive pressures from larger global technology firms and local competitors. The company's strategy involves leveraging its long-established presence since 1970 to provide tailored smart living and IoT solutions, though it operates in a capital-intensive industry with rapid technological obsolescence.

Revenue Profitability And Efficiency

The company generated HKD 85.6 million in revenue for the period but reported a net loss of HKD 26.7 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 19.3 million, suggesting some operational efficiency in converting sales to cash, albeit against a backdrop of net losses. Capital expenditures were minimal at HKD -0.13 million, reflecting a low investment in maintaining or expanding operational assets.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0215 underscores a lack of earnings power in the current period. The minimal capital expenditure relative to operating cash flow suggests the company is not heavily investing in growth or efficiency improvements, which may impact future competitive positioning. The negative net income indicates poor returns on invested capital and challenges in generating shareholder value from its operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 9.1 million against total debt of HKD 133.6 million, indicating a leveraged position with potential liquidity concerns. The high debt level relative to cash and market capitalization suggests financial strain and limited flexibility to navigate market downturns or invest in strategic initiatives without additional financing.

Growth Trends And Dividend Policy

With a net loss and no dividend payments, the company exhibits no current growth in profitability or shareholder returns. The absence of a dividend policy aligns with its loss-making status and need to conserve cash. Historical performance and current metrics suggest challenges in achieving top-line growth or operational turnaround in the near term.

Valuation And Market Expectations

The market capitalization of approximately HKD 47.3 million is below the annual revenue figure, reflecting market skepticism about future profitability and growth prospects. The negative beta of -0.079 suggests low correlation with broader market movements, possibly due to its niche focus and financial distress, indicating that the market prices it as a speculative asset with high idiosyncratic risk.

Strategic Advantages And Outlook

The company's strategic advantages include its long-standing market presence and diversified offering in smart technology solutions across multiple Southeast Asian regions. However, its outlook is challenged by financial leverage, operational losses, and intense competition in the technology distribution and IoT sectors. Success depends on improving operational efficiency, reducing debt, and capitalizing on regional demand for smart living solutions to return to profitability.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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