investorscraft@gmail.com

Intrinsic ValueCisco Systems, Inc. (4333.HK)

Previous CloseHK$580.00
Intrinsic Value
Upside potential
Previous Close
HK$580.00

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

Cisco Systems operates as a global technology leader specializing in networking hardware, software, and services that form the backbone of internet infrastructure. The company generates revenue through the design, manufacture, and sale of IP-based networking products including switching, routing, wireless, and data center solutions, complemented by high-margin software and subscription services in security, collaboration, and IoT. Operating in the competitive communication equipment sector, Cisco maintains a dominant market position through its comprehensive portfolio that integrates hardware with sophisticated software-defined networking capabilities. The company serves diverse client segments including enterprises, service providers, and governments through both direct sales and channel partners, leveraging strategic alliances to enhance its ecosystem. Cisco's enduring competitive advantage stems from its extensive installed base, brand reputation for reliability, and ongoing transition toward software-centric recurring revenue models that create stable cash flows.

Revenue Profitability And Efficiency

Cisco reported HKD 56.65 billion in revenue with net income of HKD 10.18 billion, demonstrating strong profitability with an 18% net margin. The company generated HKD 14.19 billion in operating cash flow, significantly exceeding capital expenditures of HKD 905 million, indicating efficient cash conversion from operations and robust underlying business performance.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 2.55, reflecting solid earnings generation capability. Strong operating cash flow of HKD 14.19 billion relative to net income demonstrates high-quality earnings and effective working capital management. The substantial cash generation supports ongoing investments in innovation and shareholder returns.

Balance Sheet And Financial Health

Cisco maintains a conservative financial position with HKD 8.35 billion in cash and equivalents against HKD 28.09 billion in total debt. The company's strong cash generation provides ample coverage for debt obligations while supporting strategic flexibility. The balance sheet reflects a mature, stable company with prudent financial management.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a substantial dividend of HKD 12.64 per share. While growth metrics aren't explicitly provided, the strong cash generation and dividend policy suggest a focus on returning capital to shareholders alongside strategic investments in high-growth areas like security and software-defined networking.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.58 trillion and a beta of 0.987, the market prices Cisco as a stable, mature technology company. The valuation reflects expectations for consistent performance and reliable cash generation rather than aggressive growth, aligning with its established market position.

Strategic Advantages And Outlook

Cisco's strategic advantages include its comprehensive networking ecosystem, strong customer relationships, and ongoing transition to software and subscription models. The company is well-positioned to benefit from increasing demand for network infrastructure, security solutions, and cloud connectivity, though it faces competition from both traditional rivals and emerging software-defined networking providers.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAssumed 10-K equivalent 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