investorscraft@gmail.com

Intrinsic ValueSynertone Communication Corporation (1613.HK)

Previous CloseHK$0.19
Intrinsic Value
Upside potential
Previous Close
HK$0.19

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

Synertone Communication Corporation operates as a specialized technology provider in the automation control and intelligent building systems sector, primarily serving the People's Republic of China, Hong Kong, and international markets. The company generates revenue through three distinct segments: Building Intelligence, which offers branded video intercom and smart home automation systems for residential complexes; Control System, delivering industrial automation hardware and software solutions for municipal utilities; and Data Centre, providing IT infrastructure rental and maintenance services. This diversified approach allows Synertone to address multiple growth verticals within the broader smart infrastructure ecosystem, positioning itself as an integrated solutions provider rather than a pure product vendor. The company's focus on automation and intelligent systems places it at the intersection of property technology, industrial IoT, and digital infrastructure, catering to both residential and municipal clients. Despite operating in a competitive landscape with larger industrial automation firms, Synertone maintains its niche through specialized offerings like its MOX-branded security solutions and customized control systems for utilities, though its scale remains modest compared to sector leaders.

Revenue Profitability And Efficiency

Synertone reported revenue of HKD 116.9 million for the period, indicating its operational scale in the competitive intelligent systems market. However, the company recorded a net loss of HKD 32.5 million, reflecting challenges in achieving profitability. Negative operating cash flow of HKD 38.2 million further underscores operational inefficiencies and potential liquidity pressures in its current business model.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 0.0824 demonstrates weak earnings power, with negative returns on both operational and shareholder capital. Minimal capital expenditures of HKD 0.3 million suggest limited investment in growth assets, potentially constraining future revenue expansion and technological competitiveness in this rapidly evolving sector.

Balance Sheet And Financial Health

Synertone maintains a modest cash position of HKD 11.0 million against total debt of HKD 43.9 million, indicating leveraged financial structure. The negative operating cash flow combined with this debt level raises concerns about financial flexibility and the company's ability to meet obligations without additional financing or operational improvements.

Growth Trends And Dividend Policy

With no dividend distribution and negative earnings, the company appears to be conserving cash rather than returning capital to shareholders. The growth trajectory appears challenged given the current financial performance, though the intelligent building and automation markets offer structural growth opportunities if operational execution improves.

Valuation And Market Expectations

The market capitalization of approximately HKD 101.4 million reflects modest investor expectations for this small-cap technology company. The beta of 0.427 suggests lower volatility than the broader market, possibly indicating limited investor interest or perception of the stock as a speculative holding given its current financial challenges.

Strategic Advantages And Outlook

Synertone's strategic position in intelligent building systems and municipal automation provides exposure to growing smart city trends. However, the company must address its profitability challenges and negative cash flow to capitalize on market opportunities. Success will depend on improving operational efficiency, potentially through segment optimization or strategic partnerships in the evolving automation landscape.

Sources

Company description and financial data provided in queryHong Kong Stock Exchange filings

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