investorscraft@gmail.com

Intrinsic ValueDigital China Holdings Limited (0861.HK)

Previous CloseHK$2.66
Intrinsic Value
Upside potential
Previous Close
HK$2.66

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

Digital China Holdings Limited is a Hong Kong-listed technology firm specializing in big data and digital transformation solutions for government and enterprise clients in Mainland China. The company operates through three primary segments: Big Data Products and Solutions, Software and Operating Services, and Traditional Services. Its core offerings include the Yan Cloud DaaS platform for data integration, Sysnet for application interoperability, and comprehensive digital twin technologies that create virtual replicas of physical urban environments. This positions the company as a key enabler of smart city initiatives and supply chain digitization, leveraging spatial-temporal data analytics and artificial intelligence to address complex operational challenges. The firm's business model combines software product sales with end-to-end service delivery, including system integration, technical support, and ongoing maintenance, creating a diversified revenue stream. Operating in the competitive Chinese IT services sector, Digital China targets large-scale public and private sector digitalization projects, capitalizing on national policies promoting technological self-reliance and urban modernization. Its market position is strengthened by its extensive service portfolio that spans from foundational data management to advanced fintech solutions, though it faces competition from both domestic tech giants and specialized software firms.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 17.7 billion for the period, demonstrating significant scale in its operations. However, profitability was challenged with a net loss of HKD 270.2 million and negative diluted EPS of HKD 0.18, indicating margin pressure despite strong top-line performance. Operating cash flow and capital expenditure data were unavailable for assessment of cash conversion efficiency.

Earnings Power And Capital Efficiency

Digital China's earnings power appears constrained given the reported net loss position, though the substantial revenue base suggests underlying business scale. The absence of operating cash flow data limits analysis of cash-based earnings quality and capital allocation efficiency. The company maintains a significant cash balance of HKD 3.34 billion which could support ongoing operations during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with HKD 3.34 billion in cash against total debt of HKD 3.81 billion, indicating manageable leverage levels. The near-parity between cash reserves and debt obligations suggests adequate financial flexibility, though the loss-making position requires careful monitoring of debt servicing capacity if profitability challenges persist.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.07 per share, indicating management's commitment to shareholder returns. The substantial revenue base suggests maintained market presence, though the negative earnings trend raises questions about sustainable growth momentum without improved profitability metrics.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.85 billion, the company trades at a significant discount to its annual revenue, reflecting market concerns about profitability. The beta of 0.77 suggests lower volatility than the broader market, potentially indicating investor perception of stable but challenged business prospects in the current environment.

Strategic Advantages And Outlook

The company's strategic focus on big data and digital transformation aligns with China's technological development priorities, providing potential tailwinds. Its comprehensive service portfolio and government sector exposure represent competitive advantages, though execution on profitability improvement remains critical. The outlook depends on successful margin expansion and capitalizing on digitalization demand across its target markets.

Sources

Company annual reportHong Kong Stock Exchange filings

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