investorscraft@gmail.com

Intrinsic ValueHong Kong Economic Times Holdings Limited (0423.HK)

Previous CloseHK$0.79
Intrinsic Value
Upside potential
Previous Close
HK$0.79

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

Hong Kong Economic Times Holdings Limited operates as a diversified multi-media company with a core focus on the Hong Kong market. Its business model is bifurcated into Media and Financial News Agency segments. The Media division generates revenue through the printing and publication of its flagship newspaper, magazines, and books, complemented by digital advertising and subscription services across its recruitment, finance, and lifestyle online platforms. The Financial News Agency segment provides specialized, subscription-based electronic information services and data solutions for the financial and property markets, creating a recurring revenue stream from professional clients. Operating in the highly competitive and digitally disrupted publishing sector, the company leverages its established 'Hong Kong Economic Times' brand to maintain a niche position. Its market standing is that of a trusted local content provider, though it faces significant secular challenges from digital-native news outlets and broader media consumption shifts, necessitating a continuous strategic pivot towards its higher-margin digital and financial information services to ensure long-term viability.

Revenue Profitability And Efficiency

The company reported revenue of HKD 803.7 million for the period. However, profitability was challenged, with a net loss of HKD 35.7 million and negative operating cash flow of HKD 17.6 million. Capital expenditures of HKD 13.4 million indicate ongoing investment, likely in its digital transformation, though this contributed to the negative free cash flow position for the fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, as evidenced by a diluted EPS of -HKD 0.0827. The negative operating cash flow further underscores operational challenges in converting revenue into cash. The company's capital was directed towards sustaining its operations and digital assets, but this did not yield positive returns or cash generation in this reporting period.

Balance Sheet And Financial Health

The balance sheet remains relatively robust despite the annual loss. A strong cash position of HKD 251.2 million provides a significant liquidity buffer. With minimal total debt of HKD 8.7 million, the company maintains a very low leverage profile, which is a key strength supporting its financial health and ability to navigate a difficult operating environment.

Growth Trends And Dividend Policy

Current trends reflect the structural pressures facing traditional media, resulting in a top-line contraction and a loss position. Notably, the company maintained a dividend per share of HKD 0.08, which was likely supported by its strong cash reserves, indicating a commitment to shareholder returns even amidst operational headwinds and a negative earnings period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 358 million, the market is valuing the company at a significant discount to its annual revenue, reflecting pessimistic expectations about future growth and profitability in the challenged media sector. The exceptionally low beta of 0.009 suggests the stock is perceived as non-cyclical and largely disconnected from broader market movements.

Strategic Advantages And Outlook

The company's primary strategic advantages are its strong brand recognition in Hong Kong and its healthy, debt-free balance sheet. The outlook remains challenging, hinging on its ability to successfully monetize its digital and financial information services to offset the decline in its traditional print media operations and return to sustainable profitability.

Sources

Company Annual Report

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