investorscraft@gmail.com

Intrinsic ValueSUNeVision Holdings Ltd. (1686.HK)

Previous CloseHK$6.70
Intrinsic Value
Upside potential
Previous Close
HK$6.70

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

SUNeVision Holdings Ltd. operates as a specialized data center provider in Hong Kong's competitive real estate services sector. Its core revenue model is anchored in the provision of critical data center infrastructure, including colocation, facilities management, and comprehensive value-added services. The company extends its expertise to the design, installation, and maintenance of intricate IT and optical fiber networks, power supply systems, and other essential low-voltage infrastructure, creating a diversified service portfolio. This positions SUNeVision as a vital enabler for the digital economy, catering to enterprises requiring robust, reliable, and secure data hosting and connectivity solutions. Its market position is strengthened by its ownership of physical assets and its role as a subsidiary of Sunco Resources Limited, providing a stable foundation for its operations within the region's growing technology and telecommunications landscape.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 2.67 billion. Profitability was strong, with net income reaching HKD 907 million, translating to a healthy net margin. The business demonstrated solid cash generation from operations of HKD 1.59 billion, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, as evidenced by its significant operating cash flow. However, this is juxtaposed with considerable capital expenditures of HKD -2.98 billion, reflecting a capital-intensive business model focused on investing in and expanding its critical data center infrastructure assets for future growth.

Balance Sheet And Financial Health

The balance sheet shows a high level of total debt at HKD 16.6 billion, which is typical for asset-heavy real estate and infrastructure businesses. This is partially offset by a cash position of HKD 499 million. The company's financial strategy appears geared towards leveraging its assets to fund expansion.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.112 per share. This payout represents a portion of its earnings, suggesting a commitment to returning capital to investors while likely retaining funds to support its ongoing capital expenditure requirements and strategic growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 16.0 billion, the market values the company's portfolio of data center assets and its cash flow generation. A beta of 0.575 suggests the stock is perceived as less volatile than the broader market, potentially reflecting the defensive characteristics of its essential infrastructure services.

Strategic Advantages And Outlook

The company's strategic advantage lies in its ownership of physical data center assets in Hong Kong, a key financial and technology hub. Its outlook is tied to the sustained demand for digital infrastructure and cloud services, though it must navigate the challenges of high capital intensity and competitive pressures in the sector.

Sources

Company Annual ReportHong 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