investorscraft@gmail.com

Intrinsic ValueFounder Holdings Limited (0418.HK)

Previous CloseHK$0.77
Intrinsic Value
Upside potential
Previous Close
HK$0.77

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

Founder Holdings Limited operates as a diversified technology company with core operations in software development, system integration, and IT products distribution across Mainland China, Hong Kong, and international markets. The company generates revenue through developing proprietary software solutions, implementing complex system integration projects for enterprise clients, and distributing third-party information technology products. This diversified approach allows Founder Holdings to capture value across multiple segments of the technology value chain while maintaining flexibility in responding to market demands. The company maintains an additional revenue stream through properties holding, providing diversification beyond its core technology operations. Operating in the highly competitive Chinese technology sector, Founder Holdings positions itself as a mid-market player serving enterprise clients requiring customized software solutions and integrated technology systems. The company's geographical presence across Greater China provides some insulation from regional economic fluctuations while offering exposure to different market dynamics.

Revenue Profitability And Efficiency

The company generated HKD 924.9 million in revenue with net income of HKD 47.9 million, representing a net margin of approximately 5.2%. Operating cash flow of HKD 68.5 million significantly exceeded net income, indicating strong cash conversion efficiency. The absence of capital expenditures suggests the company maintains a capital-light operational model, focusing on software and services rather than hardware-intensive infrastructure.

Earnings Power And Capital Efficiency

Founder Holdings demonstrates modest earnings power with diluted EPS of HKD 0.04. The company's capital efficiency appears reasonable given its asset-light business model, though specific return metrics cannot be calculated without additional balance sheet data. The substantial operating cash flow relative to net income suggests quality earnings with minimal non-cash adjustments affecting profitability.

Balance Sheet And Financial Health

The company maintains an exceptionally strong liquidity position with HKD 805.4 million in cash and equivalents against minimal total debt of HKD 1.7 million. This conservative capital structure provides significant financial flexibility and positions the company to withstand economic downturns or pursue strategic opportunities without requiring external financing.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to support operations and future growth initiatives. Without historical comparative data, growth trends cannot be definitively assessed, though the current financial profile suggests a focus on capital preservation rather than aggressive expansion or shareholder returns through distributions.

Valuation And Market Expectations

With a market capitalization of HKD 935.8 million, the company trades at approximately 1.0x revenue and 19.5x earnings. The beta of 0.497 indicates lower volatility than the broader market, suggesting investors view the company as relatively defensive within the technology sector, possibly due to its strong balance sheet and diversified business model.

Strategic Advantages And Outlook

The company's primary strategic advantages include its strong cash position, minimal debt, and diversified revenue streams across software development, system integration, and distribution. The properties holding business provides additional asset backing and diversification. The outlook remains dependent on execution in competitive technology markets and potential strategic deployment of its substantial cash reserves for growth or acquisitions.

Sources

Company financial statementsHong Kong Stock Exchange filingsMarket data providers

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