investorscraft@gmail.com

Intrinsic ValueSmarTone Telecommunications Holdings Limited (0315.HK)

Previous CloseHK$4.89
Intrinsic Value
Upside potential
Previous Close
HK$4.89

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

SmarTone Telecommunications Holdings Limited operates as a key mobile network operator in Hong Kong and Macau, providing essential connectivity services to both consumer and corporate markets. Its core revenue model is built on subscription fees from voice, multimedia messaging, and high-speed mobile and fixed fiber broadband services, supplemented by significant sales of handsets and accessories. The company operates in a highly competitive and saturated telecommunications sector, characterized by intense price competition and the constant need for network infrastructure investment to support evolving data consumption and 5G technology. SmarTone's market position is that of a established, mid-tier player, leveraging its ownership by Sun Hung Kai Properties Limited to potentially secure strategic site advantages for network infrastructure. It differentiates itself through customer service quality and targeted corporate solutions, rather than competing solely on price with the market leaders, aiming to capture value in niche segments requiring reliability and support.

Revenue Profitability And Efficiency

For FY 2024, the company generated HKD 6.22 billion in revenue. It demonstrated solid profitability with a net income of HKD 470 million, translating to a healthy net margin. Strong operating cash flow of HKD 2.16 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and robust underlying operational performance.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at HKD 0.43, reflecting its earnings power on a per-share basis. Capital expenditure of HKD 602 million was well covered by its substantial operating cash flow, suggesting disciplined investment in maintaining and upgrading its network assets without straining financial resources.

Balance Sheet And Financial Health

SmarTone maintains a conservative financial structure with a strong liquidity position, evidenced by HKD 1.58 billion in cash and equivalents. Total debt is a manageable HKD 963 million, resulting in a low net debt position and indicating a very healthy balance sheet with ample capacity to navigate market cycles.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of HKD 0.32 per share. This payout represents a substantial portion of its earnings, signaling a shareholder-friendly policy and a focus on delivering consistent income in a mature market where high growth is challenging.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.23 billion, the market values the company at a significant discount to its annual revenue. The very low beta of 0.182 suggests the stock is perceived as a defensive, low-volatility investment, likely reflecting expectations of stable, utility-like cash flows in a mature industry.

Strategic Advantages And Outlook

Its strategic advantages include its established brand, ownership by a major property conglomerate, and focus on service quality. The outlook is for steady performance in its core markets, driven by ongoing data demand, though growth is likely to be tempered by market saturation and competitive pressures.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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