investorscraft@gmail.com

Intrinsic ValueEdensoft Holdings Limited (1147.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

Edensoft Holdings Limited operates as an integrated IT solutions and cloud services provider in China, serving clients across three distinct segments: IT Infrastructure Services, IT Implementation and Supporting Services, and Cloud Services. The company generates revenue through the provision of comprehensive IT infrastructure setup, technical maintenance, solution design, and the development or implementation of customized software and hardware products. Its cloud services segment offers design, management, and technical support utilizing both its proprietary cloud platform and third-party platforms, positioning it as a versatile technology enabler. Operating since 2002 and headquartered in Shenzhen, Edensoft capitalizes on China's digital transformation trends, catering to enterprises seeking end-to-end IT modernization. The company's subsidiary status under Aztec Pearl Limited provides organizational stability, while its integrated service model allows it to address diverse client needs from infrastructure to cloud adoption, competing in the fragmented but growing Chinese IT services market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.13 billion with net income of HKD 8.02 million, indicating thin margins in a competitive IT services landscape. Operating cash flow of HKD 94.13 million significantly exceeded net income, suggesting healthy cash conversion from operations. Minimal capital expenditures of HKD -36,000 reflect a asset-light business model focused on service delivery rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0039 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to net income indicates strong underlying cash earnings capability. The business model appears capital efficient given the minimal capex requirements and service-oriented operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 84.24 million in cash against total debt of HKD 41.29 million, providing a comfortable buffer. The conservative debt level relative to cash reserves suggests financial stability. The balance sheet structure supports ongoing operations without significant financial strain.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.0018 per share distribution, representing a payout from current earnings. Growth appears measured rather than aggressive, consistent with the competitive IT services sector. The dividend commitment signals management's confidence in maintaining stable cash flows to support shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 347.6 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about growth prospects and margin sustainability. The exceptionally low beta of 0.013 suggests minimal correlation with broader market movements, indicating specialized investor interest.

Strategic Advantages And Outlook

The company's integrated service approach across infrastructure, implementation, and cloud services provides cross-selling opportunities within client accounts. Its established presence since 2002 and Shenzhen headquarters position it well in China's technology hub. The outlook depends on execution in competitive IT services market and ability to expand higher-margin cloud offerings.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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