investorscraft@gmail.com

Intrinsic ValueMaxnerva Technology Services Limited (1037.HK)

Previous CloseHK$0.71
Intrinsic Value
Upside potential
Previous Close
HK$0.71

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

Maxnerva Technology Services Limited is a specialized provider of integrated technology solutions operating across three distinct segments: Industrial Solutions, Smart Office, and New Retail. The company's core revenue model is built on implementing proprietary software systems and automation hardware for manufacturing clients, including ERP, MES, and WMS platforms, alongside facility monitoring and facial recognition security systems. Its industrial segment serves production plants with efficiency tools for resource management, while its smart office division offers video conferencing and access control solutions. The new retail business focuses on digital signage and supply chain management, creating a diversified but synergistic portfolio. Geographically, it operates primarily in Mainland China but maintains a presence in Europe, the United States, and other Asian markets, positioning itself as a regional technology enabler for digital transformation. The company leverages its Hong Kong base to access international markets while catering to the sophisticated demands of China's industrial and commercial sectors, competing in the high-value niche of customized, integrated technology services.

Revenue Profitability And Efficiency

The company generated HKD 558.9 million in revenue for the period but reported a net loss of HKD 12.4 million, indicating margin pressure. Operating cash flow was positive at HKD 10.7 million, though capital expenditures of HKD 12.0 million nearly offset this, reflecting ongoing investments in its solution infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS was negative at HKD -0.0177, demonstrating weak earnings power in the current period. The modest operating cash flow suggests some ability to fund operations, but the near-equivalence to capex indicates limited free cash flow generation for reinvestment or shareholder returns.

Balance Sheet And Financial Health

The balance sheet appears liquid with HKD 186.3 million in cash against minimal total debt of HKD 9.1 million, resulting in a strong net cash position. This provides significant financial flexibility to navigate the current loss-making period and fund strategic initiatives.

Growth Trends And Dividend Policy

No dividend was paid, consistent with the company's loss-making status and focus on reinvesting capital. Growth trends must be assessed qualitatively given the absence of prior period data, but the business operates in evolving technology adoption sectors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 182.4 million, the company trades at a low multiple to revenue, reflecting its current lack of profitability. The exceptionally low beta of 0.013 suggests the stock is perceived as having minimal correlation to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated approach to industrial and office digitalization, serving a growing demand for smart solutions. The outlook depends on its ability to convert its strong balance sheet into profitable growth and achieve scale in its niche markets.

Sources

Company DescriptionHong 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