investorscraft@gmail.com

Intrinsic ValueWeimob Inc. (2013.HK)

Previous CloseHK$2.42
Intrinsic Value
Upside potential
Previous Close
HK$2.42

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

Weimob Inc. is a prominent Chinese technology company specializing in cloud-based commerce and marketing solutions, operating primarily through three distinct segments. Its Subscription Solutions segment offers a comprehensive suite of SaaS products, including WeiMall, Smart Retail, and Heading ERP, tailored for e-commerce, retail, catering, and hotel industries, providing essential digital infrastructure. The Merchant Solutions segment delivers value-added services by facilitating online advertising traffic purchases on various media platforms, enabling merchants to enhance their digital marketing reach and effectiveness. The Digital Media segment focuses on advertisement placement services, creating a synergistic ecosystem that supports merchants' end-to-end digital transformation needs. Positioned within China's competitive enterprise software sector, Weimob leverages its integrated platform to serve small and medium-sized businesses seeking to optimize online operations and customer engagement, establishing a significant market presence despite intense competition from larger tech firms.

Revenue Profitability And Efficiency

Weimob reported revenue of HKD 1.34 billion for the period, indicating its ability to generate substantial top-line income from its diversified service offerings. However, the company recorded a significant net loss of HKD 1.73 billion and negative diluted EPS of HKD 0.57, reflecting considerable profitability challenges. Operating cash flow was negative HKD 332 million, further highlighting efficiency pressures in converting sales into cash.

Earnings Power And Capital Efficiency

The company's substantial net loss and negative operating cash flow demonstrate weak current earnings power and capital efficiency. While revenue generation remains meaningful, the high costs associated with its operations and investments have resulted in significant value destruction for shareholders during this period, indicating challenges in achieving sustainable profitability.

Balance Sheet And Financial Health

Weimob maintains a solid cash position of HKD 1.19 billion, providing some liquidity buffer. However, total debt of HKD 2.50 billion creates a leveraged financial structure that warrants monitoring. The negative operating cash flow and substantial losses present concerns about the company's medium-term financial health and ability to service its obligations without additional financing.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its current loss-making position and focus on reinvesting resources into business development. Growth trends appear challenged given the significant losses reported, though the HKD 1.34 billion revenue base suggests maintained commercial activity in China's competitive digital commerce solutions market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.61 billion, the market appears to be valuing Weimob based on future growth potential rather than current profitability. The beta of 0.924 suggests the stock exhibits slightly less volatility than the broader market, indicating moderate risk expectations from investors regarding the company's recovery prospects.

Strategic Advantages And Outlook

Weimob's integrated platform approach across SaaS, merchant services, and digital media provides strategic advantages in serving China's digital commerce ecosystem. However, the path to profitability remains uncertain given current financial performance, requiring successful execution on cost optimization and monetization strategies to capitalize on China's ongoing digital transformation trends.

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