investorscraft@gmail.com

Intrinsic ValueECI Technology Holdings Limited (8013.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

ECI Technology Holdings Limited operates as a specialized provider of extra-low voltage (ELV) solutions, primarily serving the Hong Kong market. Its core revenue model is project-based, deriving income from the design, supply, installation, and integration of integrated systems for both private and public sector clients. The company's service portfolio encompasses security systems, car park management, clubhouse systems, and telecommunications infrastructure, sourcing hardware from various suppliers to deliver tailored solutions. ECI Technology occupies a niche position within Hong Kong's construction and property management sector, acting as a critical subcontractor for property developers and government departments. Its market position is inherently linked to local construction activity and government infrastructure spending, making it a regional specialist rather than a broad-scale operator. The firm's expertise in integrating complex ELV systems provides a defensible, though geographically concentrated, business moat dependent on technical competency and established client relationships in a competitive bidding environment.

Revenue Profitability And Efficiency

The company generated revenue of HKD 200.3 million for the period. It achieved a net income of HKD 8.9 million, translating to a net profit margin of approximately 4.5%. Operating cash flow was strong at HKD 18.7 million, significantly exceeding capital expenditures of HKD 4.0 million, indicating healthy conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0056. The substantial positive operating cash flow relative to net income suggests high-quality earnings. Capital expenditures were modest, indicating a capital-light business model that does not require significant ongoing investment to maintain operations.

Balance Sheet And Financial Health

The balance sheet is conservatively positioned with HKD 31.9 million in cash and equivalents against total debt of HKD 8.8 million, resulting in a robust net cash position. This provides significant liquidity and financial flexibility, with low leverage supporting overall financial stability.

Growth Trends And Dividend Policy

The company did not pay a dividend, opting to retain earnings for operational needs and potential growth opportunities. Future growth is intrinsically tied to the health of the Hong Kong construction and government procurement sectors, which dictate project flow and revenue potential.

Valuation And Market Expectations

With a market capitalization of HKD 76.8 million, the stock trades at a significant discount to its annual revenue. A beta of 0.46 indicates lower volatility compared to the broader market, suggesting investors perceive it as a less risky, albeit smaller and more niche, investment.

Strategic Advantages And Outlook

The company's primary advantage is its established presence and technical expertise in Hong Kong's ELV solutions market. Its outlook is directly correlated with regional construction activity and public infrastructure spending, requiring careful monitoring of local economic conditions and government budgetary allocations.

Sources

Company DescriptionFinancial Data Provided

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