investorscraft@gmail.com

Intrinsic ValueTI Cloud Inc. (2167.HK)

Previous CloseHK$4.15
Intrinsic Value
Upside potential
Previous Close
HK$4.15

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

TI Cloud Inc. is a specialized technology provider operating within China's enterprise software sector, delivering cloud-native customer contact solutions as its core revenue model. The company's portfolio includes intelligent contact center platforms, agile agent tools for remote engagement, and AI-powered ContactBot automation, primarily monetized through software licenses and customization services for a subscription-based income stream. It strategically serves a diverse client base across high-growth verticals including technology, retail, insurance, and fintech, leveraging its deep domain expertise to address the complex communication needs of modern Chinese enterprises. Positioned as a niche player in the competitive cloud infrastructure market, TI Cloud capitalizes on the domestic digital transformation trend, offering tailored, scalable solutions that enable businesses to enhance customer experience and operational efficiency through digital channels.

Revenue Profitability And Efficiency

The company generated HKD 506.4 million in revenue for the period, achieving a net income of HKD 34 million. This reflects a net profit margin of approximately 6.7%, indicating modest but positive bottom-line conversion from its top-line sales. Operating cash flow of HKD 37.1 million significantly exceeded capital expenditures, demonstrating efficient cash generation from core business activities.

Earnings Power And Capital Efficiency

TI Cloud exhibits solid earnings power with diluted EPS of HKD 0.20. The minimal capital expenditure of HKD 0.9 million relative to its operating cash flow highlights a capital-light business model. This high cash flow conversion efficiency suggests the company can fund growth and operations without significant ongoing investment in physical assets.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 274.4 million vastly exceeding total debt of HKD 8.4 million. This results in a robust net cash position, providing significant financial flexibility and a very low risk profile with negligible leverage, underscoring a conservative financial strategy.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has initiated a dividend policy, distributing HKD 0.10 per share. This represents a 50% payout ratio based on current EPS, signaling a commitment to returning capital to shareholders while potentially retaining earnings to fund future expansion within its target market segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 669 million, the stock trades at a price-to-sales multiple of roughly 1.3x and a P/E ratio of around 19.7x based on current earnings. The low beta of 0.17 suggests the market perceives it as a defensive, low-volatility investment within the technology sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused expertise in cloud-based customer engagement solutions tailored for the Chinese market. Its capital-efficient model and strong balance sheet provide a solid foundation for navigating competitive pressures and capitalizing on the ongoing enterprise shift towards digital customer service platforms in its core operating region.

Sources

Company DescriptionHong 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