investorscraft@gmail.com

Intrinsic ValueBe Friends Holding Limited (1450.HK)

Previous CloseHK$0.97
Intrinsic Value
Upside potential
Previous Close
HK$0.97

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

Be Friends Holding Limited operates as a specialized technology provider offering comprehensive hardware and software all-media application solutions primarily in China. The company's diversified revenue streams span four distinct segments: New Media Services, Application Solutions, System Maintenance Services, and Sales of Self-Developed Products. This multi-faceted approach allows the company to serve various digital transformation needs across different client verticals while maintaining technological integration across its service offerings. Operating in the competitive Chinese software application sector, Be Friends has established a niche position by combining proprietary product development with ongoing maintenance and support services. The company's headquarters in Hangzhou, a major technology hub, provides strategic access to talent and innovation ecosystems. Its business model leverages both project-based revenue from application solutions and recurring income from maintenance contracts, creating a balanced revenue mix that supports operational stability while pursuing growth opportunities in China's rapidly evolving digital landscape.

Revenue Profitability And Efficiency

The company generated HKD 1.25 billion in revenue with net income of HKD 81.7 million, reflecting a net margin of approximately 6.5%. Operating cash flow was negative HKD 27.6 million, indicating potential working capital challenges or investment phases. Capital expenditures of HKD 6.5 million suggest moderate reinvestment in business operations relative to revenue scale.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.059 demonstrates modest earnings power given the current share count. The negative operating cash flow despite positive net income warrants monitoring, potentially indicating timing differences in receivables or strategic investments. The company's capital allocation appears focused on maintaining operational capabilities rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows HKD 113.3 million in cash against HKD 252.8 million in total debt, creating a net debt position. This leverage ratio suggests moderate financial risk, though the negative operating cash flow requires careful management. The company's liquidity position appears adequate for near-term obligations but may require improved cash generation.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no current distributions, retaining earnings for business development and operational needs. Growth appears focused on organic expansion within existing business segments rather than aggressive market share acquisition or dividend returns to shareholders at this stage.

Valuation And Market Expectations

With a market capitalization of HKD 1.48 billion, the company trades at approximately 1.2 times revenue and 18 times earnings. The negative beta of -0.651 suggests counter-cyclical characteristics relative to the broader market, potentially reflecting unique business drivers or investor perceptions about its market position and growth prospects.

Strategic Advantages And Outlook

The company's integrated approach combining hardware, software, and maintenance services provides competitive differentiation in the Chinese technology market. Its presence in Hangzhou offers access to talent and innovation networks. Future success will depend on improving cash flow generation, managing leverage, and effectively executing its multi-segment strategy in a competitive digital solutions landscape.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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