investorscraft@gmail.com

Intrinsic ValueBeijing Digital Telecom Co., Ltd. (6188.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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

Beijing Digital Telecom operates as a specialized retailer and service provider in the mobile telecommunications sector across Mainland China and several international markets, including Spain and Bangladesh. Its core revenue model is built on the multi-channel distribution of mobile devices and accessories through a hybrid network of independent stores, franchise outlets, carrier partnerships, and online platforms. The company also generates income from value-added services, including software solutions, device repair and maintenance, and rental of counter space to third-party service providers, creating a diversified service ecosystem around its core retail operations. Within the competitive consumer cyclical sector, the company leverages its extensive physical footprint of approximately 800 outlets and established relationships with mobile carriers to secure its market position. It acts as a crucial link between device manufacturers and end consumers, though it operates in a highly competitive and low-margin industry. Its foray into research and development for manufacturing its own devices represents a strategic effort to capture more value, but its primary identity remains that of a distributor and service enabler in a rapidly evolving digital landscape.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 18.02 billion for the period, underscoring its significant scale in device distribution. However, this was overshadowed by a substantial net loss of HKD 1.37 billion and negative diluted EPS of HKD -1.55, indicating severe profitability challenges. Operating cash flow was also negative at HKD -132 million, suggesting potential inefficiencies in working capital management or underlying operational pressures.

Earnings Power And Capital Efficiency

Current metrics reflect a significant lack of earnings power, with the substantial net loss demonstrating an inability to convert high revenue into profit. The negative operating cash flow further highlights challenges in generating cash from core operations. Capital expenditures were modest at HKD -21 million, indicating limited current investment in growth or efficiency-enhancing assets.

Balance Sheet And Financial Health

The balance sheet shows a high cash position of HKD 3.31 billion, providing some short-term liquidity. However, this is countered by a considerably larger total debt of HKD 8.88 billion, indicating a leveraged financial structure. The relationship between these figures suggests potential solvency concerns that require careful management.

Growth Trends And Dividend Policy

The company's dividend policy is conservative, with a dividend per share of HKD 0, consistent with its loss-making position and negative cash flow. All available financial trends point towards contraction rather than growth, with the net loss representing a significant reversal from any prior profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 307 million, the market is valuing the company at a deep discount to its reported revenue, reflecting skepticism about its future earnings potential and the sustainability of its business model. The beta of 0.869 suggests the stock is slightly less volatile than the broader market.

Strategic Advantages And Outlook

The company's primary strategic advantages are its extensive retail network and established carrier relationships, which provide a foundational distribution platform. The outlook, however, is challenged by the need to navigate a competitive, low-margin industry and rectify its significant profitability issues. Success is contingent on improving operational efficiency and potentially leveraging its in-house R&D efforts.

Sources

Company DescriptionPublic Financial Disclosures

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