investorscraft@gmail.com

Intrinsic ValueContel Technology Company Limited (1912.HK)

Previous CloseHK$0.56
Intrinsic Value
Upside potential
Previous Close
HK$0.56

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

Contel Technology operates as a fabless semiconductor application solutions provider, focusing on the design, development, and provision of integrated circuit (IC) solutions for consumer and industrial markets. The company's core revenue model is derived from selling electronic components and providing specialized IC application solutions and value-added services across key categories including mobile devices, smart charging, motor control, radio frequency power, LED lighting, and sensors and automation. Operating primarily in Hong Kong and mainland China, Contel positions itself as a specialized solutions provider rather than a pure component distributor, offering tailored semiconductor applications that cater to specific customer needs in a competitive and fragmented market. This niche focus allows it to serve diverse industrial and consumer electronics segments, though it operates at a smaller scale compared to global semiconductor leaders.

Revenue Profitability And Efficiency

The company reported revenue of HKD 62.4 million for the period but experienced a net loss of HKD 7.9 million, indicating significant profitability challenges. Despite generating positive operating cash flow of HKD 2.2 million, the negative net income and diluted EPS of -HKD 0.0072 reflect operational inefficiencies or market pressures within its specialized semiconductor solutions segment.

Earnings Power And Capital Efficiency

Contel's earnings power is currently constrained, as evidenced by its net loss. The company's operating cash flow of HKD 2.2 million, though positive, was insufficient to cover overall operations profitably. Capital expenditures were modest at HKD -0.5 million, suggesting limited investment in growth assets during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 2.6 million against total debt of HKD 15.5 million, indicating a leveraged financial structure with limited liquidity buffers. This debt-to-cash ratio may constrain financial flexibility and increase vulnerability to market downturns or operational setbacks.

Growth Trends And Dividend Policy

Current financial performance does not indicate strong growth momentum, with revenue at HKD 62.4 million accompanied by losses. The company maintains a conservative dividend policy, with no dividends distributed during the period, preserving cash for operational needs and potential restructuring efforts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 90 million, the market appears to be pricing the company as a speculative micro-cap stock. The negative beta of -0.672 suggests unusual price behavior relative to the broader market, possibly reflecting its niche positioning and limited liquidity.

Strategic Advantages And Outlook

Contel's strategic advantage lies in its specialized fabless model and focus on application-specific semiconductor solutions for the Chinese market. However, its small scale, financial losses, and leveraged balance sheet present significant challenges. The outlook depends on its ability to improve operational efficiency and capitalize on demand for specialized IC solutions in its target markets.

Sources

Company Annual ReportHong Kong Stock Exchange filings

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