investorscraft@gmail.com

Intrinsic ValueSiS Mobile Holdings Limited (1362.HK)

Previous CloseHK$0.54
Intrinsic Value
Upside potential
Previous Close
HK$0.54

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

SiS Mobile Holdings Limited operates as a specialized distributor of mobile phones and related accessories within Hong Kong's competitive technology retail sector. The company functions as a crucial intermediary, sourcing devices from a diverse portfolio of global brands including Samsung, Blackberry, Acer, Asus, Alcatel One Touch, Lenovo, and Nexstgo. Its core revenue model is built on wholesale distribution, generating income through the margin between its purchase cost from manufacturers and the sale price to its downstream clients. These clients primarily consist of telecommunications service operators, large chain retailers, and other wholesale distributors, forming a B2B-focused operation. The company's market position is inherently tied to the health of the consumer electronics and telecom sectors in Hong Kong, making it susceptible to cyclical demand and intense competition from both other distributors and direct-to-consumer sales channels. Its value proposition lies in its logistics network, established relationships with brands and retailers, and its ability to aggregate supply for a fragmented retail market.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 1.72 billion, demonstrating its significant scale within its niche distribution market. However, net income was a modest HKD 9.82 million, resulting in a thin net profit margin of approximately 0.57%. This indicates a highly competitive, low-margin business where operational efficiency in logistics and inventory management is paramount to preserving profitability.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with diluted EPS of HKD 0.035. A notable concern is the negative operating cash flow of HKD -22.55 million, which, in the context of positive net income, suggests potential challenges with working capital management, likely tied to inventory or receivables. The absence of reported capital expenditures points towards an asset-light operating model.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 81.04 million, significantly outweighing its total debt of HKD 10.45 million. This low leverage and high cash balance provide a solid buffer against market volatility and underscore a conservative, financially healthy capital structure with minimal solvency risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, paying a dividend of HKD 0.015 per share. The dividend, coupled with the current share price, implies a meaningful yield, which is a key component of total return for investors in this slow-growth, value-oriented distribution business.

Valuation And Market Expectations

With a market capitalization of approximately HKD 99.4 million, the company trades at a significant discount to its annual revenue, reflecting the market's perception of its low-growth, low-margin profile. A beta of 0.234 suggests the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

As a subsidiary of SiS International Holdings, the company may benefit from group synergies and sourcing advantages. Its outlook is intrinsically linked to smartphone replacement cycles and the performance of its brand partners. Success will depend on maintaining distributor relationships and controlling costs in a margin-constrained environment.

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