investorscraft@gmail.com

Intrinsic ValueChina e-Wallet Payment Group Limited (0802.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China e-Wallet Payment Group Limited operates as a technology investment holding company focused on developing and providing internet and mobile application solutions, primarily within Hong Kong and mainland China. Its core revenue model is diversified across application development for merchants, online gaming and utilities platforms, and digital advertising services. The company operates in the highly competitive fintech and software application sector, developing e-payment systems and web-based software products to serve both consumer and merchant needs. Its market position is that of a niche regional player, navigating the complex and saturated digital payment and mobile services landscape in Greater China. The firm must compete with larger, established technology and financial service providers, requiring a focus on specialized development and local merchant partnerships to maintain relevance.

Revenue Profitability And Efficiency

The company reported revenue of HKD 40.5 million for the period, indicating a modest operational scale. However, profitability was severely challenged, with a net loss of HKD 344.6 million and a diluted EPS of -HKD 0.57. Operating cash flow was positive at HKD 3.2 million, suggesting some core operations remain cash-generative despite the significant overall loss.

Earnings Power And Capital Efficiency

Current earnings power is negative, as evidenced by the substantial net loss. The lack of reported capital expenditures suggests a period of minimal investment in new property, plant, or equipment, which may indicate a focus on preserving cash or a strategic shift away from capital-intensive projects to improve future capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 6.2 million against total debt of HKD 17.9 million, indicating potential liquidity constraints. The company's financial health appears strained, with negative equity likely resulting from the accumulated net loss, presenting challenges for sustaining operations without additional financing.

Growth Trends And Dividend Policy

The significant net loss contrasts with the modest revenue figure, indicating negative growth in profitability. The company has a clear dividend policy of not distributing payments to shareholders, as evidenced by a dividend per share of zero, which is consistent with its need to conserve capital during this challenging period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 92.9 million, the market is valuing the company at a significant premium to its annual revenue. The negative beta of -0.18 suggests the stock's returns have historically moved inversely to the broader market, which is an unusual characteristic that may reflect its speculative and distressed nature.

Strategic Advantages And Outlook

The company's strategic advantage may lie in its specialized focus on regional application development and payment systems within Hong Kong and China. The outlook remains highly uncertain due to its negative profitability and strained balance sheet, requiring a successful operational turnaround or strategic pivot to improve its long-term prospects.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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