investorscraft@gmail.com

Intrinsic ValueMOBI Development Co., Ltd. (0947.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MOBI Development Co., Ltd. operates as a specialized technology firm within the global wireless communication infrastructure sector, focusing on the research, design, and manufacturing of critical components such as antennas and base station radio frequency subsystems. Its core revenue model is driven by selling these hardware solutions and integrated systems to a diverse B2B clientele, including major telecommunication operators, equipment manufacturers, and network solution providers worldwide. The company competes in a capital-intensive and innovation-driven industry, serving the essential backbone of mobile and satellite communication networks. Its market position is that of a niche supplier in the expansive global telecom supply chain, headquartered in the major manufacturing hub of Shenzhen, which provides strategic advantages in production and access to the Asian market. The business is inherently tied to the cyclical capital expenditure cycles of telecom operators and the ongoing global rollout and upgrading of wireless networks, including 5G deployments.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 515.1 million. However, operational efficiency was challenged, resulting in a significant net loss of HKD 120.5 million. This was accompanied by negative operating cash flow of HKD 55.2 million, indicating underlying pressures on cash generation from core business activities during the period.

Earnings Power And Capital Efficiency

The company's earnings power was severely impacted, with a diluted EPS of -HKD 0.15. Capital expenditures of HKD 23.3 million were directed towards maintaining or upgrading operational capabilities, but the negative cash flow from operations suggests these investments did not yield immediate positive returns, highlighting strained capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 192.7 million against total debt of HKD 113.2 million, providing a moderate liquidity buffer. The net cash position offers some short-term stability, but the negative income and cash flows raise concerns about longer-term financial health and the company's ability to service obligations without additional financing.

Growth Trends And Dividend Policy

Current financial metrics indicate a period of contraction rather than growth, with a notable annual loss. Reflecting this challenging performance and the need to preserve capital, the company's dividend policy remained conservative with a dividend per share of HKD 0.00, prioritizing financial stability over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 147.5 million, the market valuation is below the annual revenue figure, suggesting investors are pricing in significant risk and discounted future prospects. A low beta of 0.316 indicates lower volatility relative to the broader market, which may reflect its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized technical expertise and established presence in the global telecom supply chain. The outlook is contingent on a recovery in telecom operator capital expenditure and successful execution of its business plan to return to profitability and positive cash flow generation in a competitive market.

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