investorscraft@gmail.com

Intrinsic Valuei-CABLE Communications Limited (1097.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

i-CABLE Communications Limited operates as a Hong Kong-based integrated communications provider with a dual-segment structure spanning media and telecommunications services. The company's media division generates revenue through television subscriptions, advertising sales, channel carriage fees, and content licensing, while its telecommunications segment offers broadband internet, telephony services, and network infrastructure solutions. Operating in Hong Kong's competitive communications sector, i-CABLE maintains a legacy position with infrastructure reaching approximately two million households, though it faces intense competition from larger telecom operators and digital media platforms. The company's market position is characterized by its historical presence and integrated service offering, but it operates in a mature market with evolving consumer preferences toward streaming and mobile-centric solutions. i-CABLE's content production capabilities in news, sports, and entertainment provide some differentiation, though the company must navigate technological disruption and changing media consumption patterns that challenge traditional cable and broadband business models.

Revenue Profitability And Efficiency

The company reported HKD 584.5 million in revenue for the period, reflecting its operational scale in Hong Kong's competitive communications market. However, significant challenges are evident with a net loss of HKD 553.3 million and negative operating cash flow of HKD 221.2 million, indicating substantial profitability pressures. Capital expenditures of HKD 66.7 million suggest ongoing network maintenance investments despite financial constraints.

Earnings Power And Capital Efficiency

i-CABLE's earnings power remains severely constrained, with diluted EPS of -HKD 0.078 reflecting persistent operational challenges. Negative operating cash flow exacerbates capital efficiency concerns, indicating the company is consuming rather than generating cash from core operations. The substantial net loss relative to revenue suggests structural profitability issues that require strategic intervention.

Balance Sheet And Financial Health

The balance sheet shows significant stress with HKD 53.8 million in cash against substantial total debt of HKD 2.28 billion, creating a highly leveraged financial position. This debt burden, combined with negative cash generation, raises serious concerns about liquidity and long-term financial sustainability without restructuring or additional financing.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distributions reflecting the company's focus on preserving cash. The challenging operating environment in traditional media and telecommunications suggests limited near-term growth prospects without substantial strategic repositioning or market consolidation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 563.6 million, the market appears to be pricing significant challenges, potentially reflecting concerns about the company's ability to service its debt and achieve sustainable profitability. The low beta of 0.434 suggests relative insulation from broader market movements but may also indicate limited investor interest.

Strategic Advantages And Outlook

i-CABLE's strategic advantages include its established household reach and integrated service capabilities, though these are offset by intense competition and technological disruption. The outlook remains challenging given the substantial debt burden and negative cash flow, requiring either successful operational turnaround, strategic restructuring, or market consolidation to achieve sustainable operations.

Sources

Company financial reportsHong Kong Stock Exchange filingsBloomberg financial data

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