investorscraft@gmail.com

Intrinsic Valuei-Control Holdings Limited (1402.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

i-Control Holdings Limited operates as a specialized technology solutions provider focusing on video conferencing and multimedia audiovisual (VCMA) systems alongside emerging cloud-based IT+OT managed services. The company serves a diverse clientele including government agencies, financial institutions, multinational corporations, and educational entities across Hong Kong, Mainland China, and Singapore. Its core revenue model combines project-based VCMA installations with recurring maintenance contracts and managed service subscriptions, creating a hybrid income stream. Operating in the competitive information technology services sector, i-Control leverages its long-established presence since 1987 to maintain relationships with institutional clients requiring sophisticated audiovisual integration. The company's strategic positioning bridges traditional AV hardware solutions with modern cloud-based and AIoT services, targeting organizations undergoing digital transformation. This dual-segment approach allows i-Control to address both immediate technical infrastructure needs and evolving operational technology requirements in the rapidly digitizing Asian corporate landscape.

Revenue Profitability And Efficiency

The company generated HKD 122.2 million in revenue but reported a net loss of HKD 18.3 million, indicating significant profitability challenges. Despite negative earnings, operating cash flow remained positive at HKD 18.1 million, suggesting some operational efficiency in working capital management. The diluted EPS of -HKD 0.0143 reflects the current unprofitability on a per-share basis across its substantial share count.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income position. The company maintains modest capital expenditures of HKD 206,000, indicating a capital-light operational model. Positive operating cash flow generation despite net losses suggests some underlying cash conversion efficiency, though overall capital returns remain negative given the current profitability challenges.

Balance Sheet And Financial Health

The balance sheet shows reasonable financial health with HKD 48.8 million in cash against HKD 10.2 million in total debt, providing a comfortable liquidity buffer. The net cash position supports operational flexibility, though the recent loss-making performance warrants monitoring. The company's capital structure appears conservative with limited leverage, providing stability during this challenging period.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and capital preservation priorities. The absence of shareholder returns aligns with the need to conserve cash during this transitional phase. Future growth likely depends on successful execution in the competitive cloud services market and improved project profitability.

Valuation And Market Expectations

With a market capitalization of HKD 283.6 million, the company trades at approximately 2.3 times revenue despite negative earnings. The negative beta of -0.026 suggests low correlation with broader market movements, possibly reflecting its niche positioning. Current valuation appears to incorporate expectations for a turnaround or potential in its emerging cloud services segment.

Strategic Advantages And Outlook

The company's long-established presence since 1987 provides institutional relationships and industry expertise, particularly in VCMA solutions for regulated sectors. Its expansion into cloud-based IT+OT services represents a strategic pivot toward higher-margin recurring revenue streams. Success depends on effectively transitioning from traditional project work to scalable managed services while restoring profitability in core operations.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial metrics provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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