investorscraft@gmail.com

Intrinsic ValueSilkwave Inc (0471.HK)

Previous CloseHK$0.62
Intrinsic Value
Upside potential
Previous Close
HK$0.62

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

Silkwave Inc operates as a specialized technology distributor and service provider, focusing on convergent mobile multimedia broadcasting (CMMB) and satellite-based infotainment solutions. Its core revenue model is bifurcated between broadcasting transmission services for television programs and the trading of printed circuit board materials, serving a niche clientele of LPTV programmers, electronics manufacturers, and satellite communication firms. The company operates primarily in China, with additional presence in the United States and Taiwan, positioning itself within the fragmented satellite and mobile multimedia sector. This market is characterized by high technological barriers and regulatory oversight, particularly in China. Silkwave's strategic pivot from its former identity as CMMB Vision Holdings indicates a refocusing towards integrated multimedia and satellite technology services for vehicular and maritime applications, though it remains a minor player in a competitive landscape dominated by larger telecommunications and hardware distributors.

Revenue Profitability And Efficiency

The company reported revenue of HKD 6.39 million for the period, indicating a very small operational scale. Profitability remains a significant challenge, with a net loss of HKD 8.92 million and a diluted EPS of -HKD 0.10. However, it generated a positive operating cash flow of HKD 4.14 million, suggesting some efficiency in converting its limited sales into cash, albeit while reporting no capital expenditures.

Earnings Power And Capital Efficiency

Silkwave's earnings power is currently negative, as evidenced by its substantial net loss. The positive operating cash flow, which exceeded revenue, is an unusual and potentially non-recurring event that may relate to working capital changes rather than sustainable core earnings. The absence of capital expenditures indicates a lack of investment in maintaining or growing its asset base, raising questions about its long-term capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position with limited liquidity, holding only HKD 0.89 million in cash against total debt of HKD 9.65 million. This significant debt burden relative to its cash reserves and modest market capitalization of HKD 65.77 million indicates a highly leveraged and potentially strained financial health, requiring careful monitoring of solvency risks.

Growth Trends And Dividend Policy

There is no evidence of growth from the provided financials, with the company reporting a net loss. The dividend per share is zero, confirming a dividend policy focused on capital preservation due to its unprofitable status and precarious financial condition. The company's future is likely dependent on a successful strategic turnaround.

Valuation And Market Expectations

With a small market cap of approximately HKD 65.8 million and a negative price-to-earnings ratio due to losses, the market valuation appears to reflect the company's challenged operations and high risk. The negative beta of -0.248 suggests a historical performance that is counter-cyclical to the broader market, which is atypical for a technology company.

Strategic Advantages And Outlook

The company's strategic advantages are limited to its niche focus on CMMB and satellite services for specific applications. The outlook is highly uncertain, contingent upon its ability to monetize its technology services in a competitive market, manage its substantial debt load, and ultimately achieve profitability to ensure its long-term viability.

Sources

Company DescriptionProvided Financial Data

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