investorscraft@gmail.com

Intrinsic ValueChina All Access (Holdings) Limited (0633.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

China All Access (Holdings) Limited operates as a specialized technology provider in the information communication application solutions sector, primarily serving government, public security, and utility clients in Hong Kong and Mainland China. Its core revenue model is built on the research, development, and distribution of integrated hardware and software systems, including wireless terminals, command center platforms, and emergency communication solutions. The company occupies a niche position within the broader communication equipment industry, focusing on mission-critical applications for public safety and municipal management. This specialization provides some insulation from broader consumer electronics cycles but creates dependency on government and institutional capital expenditure budgets. Its portfolio, which includes the proprietary All Access platform and M2M systems for remote monitoring, targets specific vertical markets requiring robust, secure communication infrastructure. The company's market position is that of a regional solutions provider rather than a mass-market manufacturer, competing on integration capabilities and domain expertise within its targeted public sector and utility segments.

Revenue Profitability And Efficiency

The company generated substantial revenue of HKD 5.45 billion for FY 2021, demonstrating a significant operational scale. However, profitability was challenged, with a reported net loss of HKD 196 million and negative diluted EPS of HKD 0.092. This indicates margin pressure and potential inefficiencies in its cost structure relative to its revenue base, despite its sizable top-line figure.

Earnings Power And Capital Efficiency

Operating cash flow was positive at HKD 348.6 million, suggesting the core business can generate cash from operations. Capital expenditures were modest at HKD 9.5 million, indicating a capital-light model. The significant net loss, however, points to weak earnings power and challenges in converting revenue into sustainable bottom-line profitability during this period.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of only HKD 29.9 million against total debt of HKD 1.24 billion. This high debt burden relative to available cash raises concerns about financial flexibility and near-term solvency risks, indicating a leveraged and potentially stressed financial position.

Growth Trends And Dividend Policy

Despite the net loss, the company paid a dividend of HKD 0.507 per share, which is an unusual policy for a firm reporting negative earnings. This action may signal management's confidence in future cash generation or represent a return of capital, but it conflicts with the reported negative profitability and warrants careful scrutiny regarding its sustainability.

Valuation And Market Expectations

The provided data indicates a market capitalization of zero, which is atypical for a listed entity and may reflect a data reporting anomaly or a suspended listing status. The beta of 0.86 suggests the stock's volatility is slightly below the broader market average, implying moderate sensitivity to market movements.

Strategic Advantages And Outlook

The company's strategic focus on specialized communication solutions for public sector clients provides a defined market niche. However, its outlook is clouded by its loss-making status, high leverage, and thin liquidity. Success is contingent on improving operational efficiency, managing its debt load, and securing continued demand from its government and utility customer base.

Sources

Company Annual Report (FY 2021)Hong 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