investorscraft@gmail.com

Intrinsic Value360 Ludashi Holdings Limited (3601.HK)

Previous CloseHK$0.97
Intrinsic Value
Upside potential
Previous Close
HK$0.97

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

360 Ludashi Holdings Limited operates within China's competitive internet content and information sector, primarily generating revenue through a diversified model centered on its core Ludashi software. This PC and smartphone utility provides essential hardware benchmarking and system monitoring services, establishing a foundational user base. The company effectively monetizes this audience via online advertising placements and its dedicated game platform, while also expanding into e-commerce through the sale of certified pre-owned smartphones, smart accessories, and other electronic devices through integrated online and offline channels. Its market position is that of a niche software specialist, leveraging deep hardware expertise to create utility-driven touchpoints. This strategy allows it to capture value across a hardware's lifecycle, from performance optimization to resale, though it operates in a segment dominated by larger, more comprehensive tech platforms. Its focus on technical users and hardware-centric services provides a distinct, though limited, competitive moat in the broader communication services landscape.

Revenue Profitability And Efficiency

The company generated HKD 1.32 billion in revenue for the period. It maintained profitability with a net income of HKD 34.9 million, translating to a net margin of approximately 2.7%. However, operational efficiency appears challenged, as evidenced by a negative operating cash flow of HKD -82.5 million, indicating potential working capital pressures despite the positive bottom line.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.13, reflecting the company's current earnings power. Capital expenditures were minimal at HKD -0.5 million, suggesting a capital-light business model that does not require significant ongoing investment in physical assets to maintain its software and service operations.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 442.3 million significantly outweighing a modest total debt of HKD 4.9 million. This results in a robust net cash position, indicating very low financial leverage and a high degree of financial flexibility and health for pursuing strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of HKD 0.10 per share. This distribution, against an EPS of HKD 0.13, represents a substantial payout, indicating a commitment to returning capital to shareholders, though it may also suggest limited immediate reinvestment opportunities for significant internal growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 298.6 million, the stock trades at a price-to-sales multiple of roughly 0.23 and a P/E ratio of about 8.6 based on the period's earnings. A beta of 0.35 suggests the market perceives it as a low-volatility asset, potentially pricing in stable but modest growth expectations.

Strategic Advantages And Outlook

The company's key advantage lies in its specialized software expertise and capital-light model, providing a stable niche. The outlook hinges on its ability to effectively monetize its user base across its diversified revenue streams while managing the cash flow challenges indicated by its negative operating cash flow for the period.

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