investorscraft@gmail.com

Intrinsic ValueAI X Tech Inc. (1490.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

AI X Tech Inc. operates as an investment holding company with a core focus on online automobile vertical media platforms in China. The company's primary revenue model is derived from providing targeted automobile advertising services to a specialized audience. It functions within the competitive Chinese digital advertising and automotive information sector, leveraging its platform to connect automakers and dealers with potential consumers. Its market position is that of a niche digital media player, concentrating exclusively on the automotive vertical to offer tailored marketing solutions. This specialization allows it to serve a defined segment of the advertising market, differentiating itself from broader, generalist online media companies. The company's operations are entirely based in China, making its performance and growth prospects intrinsically linked to the health of the domestic automotive and digital advertising industries.

Revenue Profitability And Efficiency

The company generated HKD 151.9 million in revenue for the period. It achieved a net income of HKD 2.7 million, indicating a narrow but positive profit margin. Operating cash flow was positive at HKD 2.1 million, suggesting the core business is generating cash, though capital expenditures of HKD -1.2 million indicate minimal reinvestment.

Earnings Power And Capital Efficiency

Diluted earnings per share were a minimal HKD 0.002, reflecting modest overall earnings power. The company's capital efficiency appears limited, as its market capitalization of HKD 245.1 million is significantly supported by a large cash balance rather than high returns on its operating assets.

Balance Sheet And Financial Health

The balance sheet is notably liquid, with a substantial cash and equivalents position of HKD 209.1 million. Total debt is minimal at HKD 5.6 million, resulting in a very strong net cash position and indicating a low-risk financial structure with high solvency.

Growth Trends And Dividend Policy

The company did not pay a dividend, retaining all earnings. Given its small scale and niche market focus, historical growth trends are not provided, making future trajectory difficult to assess based solely on the current snapshot of financial data.

Valuation And Market Expectations

With a market cap of HKD 245.1 million, the stock trades at a significant premium to its annual revenue. The high beta of 2.199 suggests the market perceives the stock as highly volatile and speculative, likely pricing in expectations for future growth rather than current fundamentals.

Strategic Advantages And Outlook

Its key advantage is a specialized, focused platform within China's large automotive sector. The outlook is tied to the company's ability to monetize its niche audience and effectively deploy its large cash reserves, either into growing its core business or through strategic acquisitions.

Sources

Company DescriptionProvided 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