investorscraft@gmail.com

Intrinsic ValueAPT Satellite Holdings Limited (1045.HK)

Previous CloseHK$4.19
Intrinsic Value
Upside potential
Previous Close
HK$4.19

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

APT Satellite Holdings Limited is a specialized satellite operator providing critical transponder capacity and related services across the Asia-Pacific region and beyond. Its core revenue model is built on leasing C-band and Ku-band transponder capacity to broadcast and telecommunications customers, supplemented by value-added services including satellite TV broadcasting platforms, teleport and network services, data center offerings, and OTT solutions. The company operates a fleet of four in-orbit satellites (APSTAR-5C, 6C, 7, and 9) that cover key markets from Asia and Australia to the Middle East, Africa, and Europe, positioning it as a regional player in the niche satellite communications sector. While it faces competition from global giants and terrestrial alternatives, its established infrastructure and long-term customer relationships provide a stable foundation. Its market position is further supported by its ownership structure as a subsidiary of APT Satellite International Company Limited, allowing it to focus on its core operational strengths within a defined geographic and service footprint.

Revenue Profitability And Efficiency

The company generated HKD 784.7 million in revenue for the period, demonstrating its operational scale. Profitability was strong, with net income reaching HKD 205.2 million, indicating effective cost management relative to its top line. Operating cash flow was robust at HKD 547.8 million, significantly exceeding net income, which highlights high cash conversion efficiency from its capital-intensive satellite leasing operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.22, reflecting the company's earnings power on a per-share basis. The substantial operating cash flow of HKD 547.8 million, coupled with reported capital expenditures of zero for the period, suggests a highly capital-efficient model currently, likely after completing major satellite deployment cycles. This results in strong free cash flow generation.

Balance Sheet And Financial Health

The balance sheet is conservatively positioned with HKD 465.9 million in cash and equivalents against total debt of HKD 111.3 million, indicating a net cash position and very low leverage. This provides significant financial flexibility and a strong buffer against operational or market volatility, underpinning the company's solid financial health.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.11 per share. This payout, representing a 50% payout ratio based on EPS, indicates a commitment to returning capital to shareholders while retaining earnings for potential future investments or stability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.95 billion, the market values the company at a P/E ratio of roughly 9.5x based on its current earnings. A beta of 0.333 suggests the stock is perceived as less volatile than the broader market, likely reflecting its stable, contracted revenue model and strong balance sheet.

Strategic Advantages And Outlook

The company's strategic advantages lie in its owned satellite assets, established regional coverage, and long-term customer contracts that provide revenue visibility. The outlook is supported by its debt-light, cash-generative model, though growth is contingent on satellite lifecycle management and demand trends in broadcasting and telecom sectors across its operating regions.

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