investorscraft@gmail.com

Intrinsic ValueBitStrat Holdings Limited (6113.HK)

Previous CloseHK$1.98
Intrinsic Value
Upside potential
Previous Close
HK$1.98

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

BitStrat Holdings Limited operates as a specialized outbound telemarketing service provider focused exclusively on financial products promotion for banks and insurance companies. The company's core revenue model centers on providing comprehensive contact center facilities and telemarketing campaigns that drive customer acquisition for financial institutions. Operating within the competitive business services sector, BitStrat has carved a niche by specializing in high-value financial products including insurance policies, credit cards, personal loans, and balance transfer services. The company's market positioning leverages deep expertise in financial services regulations and customer acquisition strategies, serving as an outsourced sales channel for major financial institutions seeking to expand their customer base through targeted telemarketing initiatives. This specialization allows BitStrat to maintain client relationships based on performance-driven outcomes rather than competing on price alone in the broader telemarketing services market.

Revenue Profitability And Efficiency

The company generated HKD 93.1 million in revenue with net income of HKD 13.3 million, demonstrating solid profitability margins. Operating cash flow of HKD 14.7 million significantly exceeded net income, indicating strong cash conversion efficiency. Moderate capital expenditures of HKD 645,000 suggest a capital-light business model with minimal ongoing investment requirements for maintaining operations.

Earnings Power And Capital Efficiency

BitStrat delivered diluted EPS of HKD 0.0332, reflecting effective earnings generation relative to its share count. The company's operating cash flow coverage of nearly 1.1 times net income demonstrates robust earnings quality. Capital efficiency appears strong given the minimal capital expenditure requirements relative to cash generation capabilities.

Balance Sheet And Financial Health

The balance sheet shows conservative financial positioning with HKD 14.4 million in cash against HKD 5.1 million in total debt, providing comfortable liquidity. The net cash position supports financial flexibility, while the low debt level indicates minimal financial risk and strong capacity to withstand business cycle fluctuations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.04 per share which represents a substantial payout relative to earnings. This dividend distribution suggests management's confidence in sustainable cash generation and commitment to returning capital to shareholders while maintaining adequate reserves for operational needs.

Valuation And Market Expectations

With a market capitalization of HKD 1.87 billion, the market values the company at approximately 20 times revenue and 141 times earnings. The low beta of 0.455 indicates relatively low volatility compared to the broader market, suggesting investors perceive the business as defensive despite its premium valuation multiples.

Strategic Advantages And Outlook

The company's specialized focus on financial services telemarketing provides competitive advantages through regulatory expertise and established client relationships. Its capital-light model and strong cash generation support sustainable operations, though growth prospects may depend on expanding client relationships and adapting to evolving financial services marketing regulations.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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