investorscraft@gmail.com

Intrinsic ValueSmartac International Holdings Limited (0395.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Smartac International Holdings Limited operates as a specialized e-commerce enabler within Hong Kong's consumer cyclical sector. The company's core revenue model is built on providing integrated online-to-offline commerce solutions, including market strategy, e-tailing, and supply chain management for authorized brands. It generates income through service fees from its platform management and its electronic payment solutions segment, which offers merchants payment access and settlement services. Operating in a highly competitive digital retail landscape, Smartac positions itself as a niche provider of customized, full-funnel commerce services rather than a mass-market platform. Its market position is characterized by a focus on serving enterprise clients and branded goods, differentiating through its combined offering of software development, IT support, and physical beauty services. This integrated approach aims to capture value across the entire digital commerce value chain, from online storefronts to offline payment processing and logistics.

Revenue Profitability And Efficiency

The company reported revenue of HKD 50.1 million for FY2021, but this was overshadowed by a significant net loss of HKD 96.4 million. This substantial loss, coupled with negative operating cash flow of HKD 6.1 million, indicates severe profitability challenges and operational inefficiency within its current business model and scale of operations.

Earnings Power And Capital Efficiency

Smartac demonstrated weak earnings power with a diluted EPS of -HKD 0.017, reflecting the company's inability to generate positive returns for shareholders. Negative operating cash flow further underscores poor capital efficiency, as the business consumed rather than generated cash from its core operations during the period.

Balance Sheet And Financial Health

The company maintained a cash position of HKD 56.8 million against total debt of HKD 13.7 million, suggesting adequate short-term liquidity. However, the substantial operating losses raise concerns about the sustainability of this financial position without additional funding or a significant improvement in operational performance.

Growth Trends And Dividend Policy

Despite the challenging financial performance, the company distributed a dividend of HKD 0.141 per share, which appears inconsistent with its loss-making position. This dividend policy, combined with negative operational metrics, suggests either a strategic capital return decision or potentially unsustainable shareholder returns given the company's current financial trajectory.

Valuation And Market Expectations

With a market capitalization reported as zero and negative earnings, the market appears to assign minimal value to the company's equity. This valuation reflects extremely pessimistic expectations about future recovery prospects and the sustainability of the current business model amid persistent losses.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach combining e-commerce, payment solutions, and IT services. However, the outlook remains challenging given the significant losses and cash burn. Success depends on achieving scale, improving operational efficiency, and potentially restructuring unprofitable segments to create a sustainable business model.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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