investorscraft@gmail.com

Intrinsic ValueTelecom Service One Holdings Limited (3997.HK)

Previous CloseHK$0.81
Intrinsic Value
Upside potential
Previous Close
HK$0.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Telecom Service One Holdings Limited operates as a specialized service provider in the consumer cyclical sector, focusing on the repair, refurbishment, and support services for mobile phones and personal electronic products. Its core revenue model is derived from service contracts with manufacturers, telecommunication service providers, and other service companies globally, supplemented by sales of mobile phone accessories. The company occupies a niche position within the broader electronics aftermarket services industry, catering to the demand for extending product lifecycles and sustainability. This market is highly competitive and sensitive to technological obsolescence and consumer upgrade cycles. Its subsidiary structure under East-Asia Pacific Limited and additional property investments indicate a strategic effort to diversify revenue streams beyond its core service operations, though its scale remains modest within the global market.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 44.2 million but incurred a significant net loss of HKD 13.4 million. This negative profitability, coupled with negative operating cash flow of HKD 0.87 million, indicates substantial operational inefficiencies and challenges in converting sales into earnings. The business model appears to be under considerable strain, with costs exceeding income generation.

Earnings Power And Capital Efficiency

The company's earnings power is currently weak, as evidenced by a diluted EPS of -HKD 0.10. Negative operating cash flow further underscores an inability to generate cash from core operations. Capital expenditures were minimal at HKD -58,000, suggesting limited investment in maintaining or growing productive capacity, which constrains future earnings potential.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 5.7 million against total debt of HKD 1.6 million, indicating a net cash positive situation that provides some short-term liquidity. However, the recent operating losses and cash burn rate pose a risk to this financial stability if the negative trends persist without corrective action.

Growth Trends And Dividend Policy

Recent financial performance reflects contraction, with a net loss following the reported revenue. Despite this, the company maintained a dividend per share of HKD 0.02, which may be supported by its existing cash reserves rather than current earnings. This policy may be unsustainable if profitability does not improve. Future growth is contingent on reversing the operational losses.

Valuation And Market Expectations

With a market capitalization of approximately HKD 79.6 million, the market is valuing the company at a significant discount to its revenue, reflecting the deep losses and negative investor sentiment. The negative beta of -0.883 suggests the stock's price movement is inversely correlated with the broader market, indicating it is perceived as a defensive or distressed asset.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established niche within electronic device refurbishment and its global client base. However, the outlook is challenged by persistent operational losses and cash flow issues. A successful turnaround would require regaining cost control, potentially leveraging its property investments, and adapting to market demands for repair services.

Sources

Company Filings (HKEX)Provided financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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