investorscraft@gmail.com

Intrinsic ValueCCID Consulting Company Limited (2176.HK)

Previous CloseHK$1.56
Intrinsic Value
Upside potential
Previous Close
HK$1.56

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

CCID Consulting operates as a specialized consulting firm in China's technology sector, providing integrated advisory services across four distinct segments. The company's core revenue model derives from management and strategic consultancy, market research services, information engineering supervision, and supplementary data and training offerings. It serves clients requiring digital transformation, industrial park planning, and sector-specific market intelligence, positioning itself at the intersection of technology implementation and business strategy. Operating in the competitive IT services landscape, CCID leverages its Beijing headquarters and established presence since 2000 to cater to Chinese enterprises and government projects. The firm differentiates through its comprehensive service portfolio that combines traditional management consulting with technology-driven solutions, focusing on enterprise resource planning, customer relationship management, and supply chain optimization. This integrated approach allows CCID to capture value across multiple stages of client projects, from initial strategic planning to final implementation supervision.

Revenue Profitability And Efficiency

The company generated HKD 302 million in revenue for the period, demonstrating solid operational performance. With net income of HKD 77.6 million, CCID achieved a healthy net profit margin of approximately 25.7%. Strong operating cash flow of HKD 112.2 million significantly exceeded net income, indicating excellent cash conversion efficiency and quality earnings.

Earnings Power And Capital Efficiency

CCID exhibits robust earnings power with diluted EPS of HKD 0.11, supported by high-margin consulting services. The company maintains capital-light operations, evidenced by minimal capital expenditures of HKD -0.4 million. This business model requires limited reinvestment, allowing for strong free cash flow generation and efficient capital allocation toward growth initiatives or shareholder returns.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with HKD 358.7 million in cash and equivalents against minimal total debt of HKD 4.3 million. This substantial net cash position provides significant financial flexibility and operational security. The company's conservative leverage profile and strong liquidity position it well to navigate market fluctuations and pursue strategic opportunities.

Growth Trends And Dividend Policy

CCID demonstrates a shareholder-friendly approach through its dividend policy, distributing HKD 0.13039 per share. The company's capital allocation strategy balances returning cash to shareholders while maintaining ample resources for organic growth. The consulting business model supports stable cash generation, though growth trajectories depend on client demand cycles and project-based revenue recognition patterns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.36 billion, the market values CCID at roughly 4.5 times revenue and 17.6 times earnings. The negative beta of -0.193 suggests the stock exhibits defensive characteristics, potentially moving counter to broader market trends. This valuation reflects expectations for stable, though not explosive, growth in the specialized consulting sector.

Strategic Advantages And Outlook

CCID's strategic advantages include its established presence in China's technology consulting landscape and diversified service offerings across management, market research, and engineering supervision. The company's outlook remains tied to digital transformation trends and industrial development in China. Its strong balance sheet and cash generation provide resilience, though growth depends on securing large client projects and adapting to evolving technology adoption patterns.

Sources

Company Annual ReportHong Kong Stock Exchange FilingsMarket Data Providers

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