investorscraft@gmail.com

Intrinsic ValueTelecom Digital Holdings Limited (6033.HK)

Previous CloseHK$0.61
Intrinsic Value
Upside potential
Previous Close
HK$0.61

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 Digital Holdings Limited operates as a specialized telecommunications retailer and distributor in Hong Kong and mainland China, serving the consumer cyclical sector through a multi-segment approach. The company generates revenue primarily through its retail operations, which include 82 physical stores selling mobile phones and consumer electronics, complemented by distribution services that supply devices to broader markets. Its operation services segment provides technical support, installation, and maintenance for telecommunications infrastructure, while additional revenue streams include e-commerce activities and property investments. Operating as a subsidiary of CKK Investment Limited, the company maintains a niche position in Hong Kong's competitive telecom retail landscape, focusing on both consumer-facing retail and B2B distribution channels. This diversified model allows it to capture value across multiple touchpoints in the telecommunications ecosystem, though it faces significant competition from larger electronics retailers and direct manufacturer sales channels.

Revenue Profitability And Efficiency

The company generated HKD 1.33 billion in revenue with a net income of HKD 22.6 million, reflecting thin margins characteristic of the competitive telecommunications retail sector. Operating cash flow of HKD 123.6 million significantly exceeded net income, indicating strong cash conversion efficiency from operations despite the modest profitability levels in this low-margin business environment.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.056, the company demonstrates modest earnings power relative to its market capitalization. The positive operating cash flow generation, which substantially exceeded net income, suggests effective working capital management and operational efficiency in converting sales into cash, though capital expenditures of HKD 33.98 million indicate ongoing investment requirements.

Balance Sheet And Financial Health

The balance sheet shows total debt of HKD 629 million against cash and equivalents of HKD 22.7 million, indicating significant leverage. This debt structure, combined with modest cash reserves, suggests a leveraged financial position that requires careful monitoring, though the company's subsidiary status may provide additional financial support if needed.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.03, representing a payout ratio of approximately 54% based on current EPS. This dividend policy indicates management's commitment to shareholder returns despite the company's modest earnings and competitive market position in the telecommunications retail sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 303 million, the company trades at a P/E ratio of around 13.4 based on current earnings. The low beta of 0.209 suggests the market perceives the stock as relatively defensive, possibly reflecting its established retail presence and stable, though modest, cash flow generation capabilities.

Strategic Advantages And Outlook

The company's strategic advantages include its established retail footprint with 82 stores and diversified revenue streams across retail, distribution, and services. However, it operates in a highly competitive sector with thin margins, requiring continuous adaptation to changing consumer preferences and technological advancements in telecommunications products and services.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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