investorscraft@gmail.com

Intrinsic ValueTimeless Software Limited (8028.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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

Timeless Software Limited operates as a diversified investment holding company with a primary focus on mineral resource extraction in China's industrial materials sector. The company's core revenue model centers on the exploration, processing, and sale of nickel and copper ores from its Baishiquan mine in Xinjiang, supplemented by secondary operations in gold and iron ore mining. This positions the firm within the competitive basic materials landscape where operational efficiency and resource quality determine market standing. Beyond mining, the company maintains a technology-oriented diversification strategy through research and development of bio and nano materials products, software maintenance services, and strategic business investments. This dual approach creates a hybrid business model balancing commodity-driven revenue streams with technology-enabled growth opportunities. The company's market position reflects a smaller-scale operator in China's competitive mining sector, leveraging its specific asset base while exploring adjacent technological ventures for potential diversification and value creation.

Revenue Profitability And Efficiency

The company generated HKD 110.6 million in revenue during the period but reported a net loss of HKD 12.4 million, indicating operational challenges in converting top-line performance to bottom-line results. Negative operating cash flow of HKD 12.2 million suggests cash generation difficulties from core operations, though modest capital expenditures of HKD 2.9 million reflect conservative investment activity relative to the revenue base.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0355, the company demonstrates weak earnings power in the current operational environment. The negative operating cash flow combined with minimal capital expenditures indicates constrained capital efficiency, though the absence of debt provides some flexibility for operational restructuring and potential future investments without leverage constraints.

Balance Sheet And Financial Health

The balance sheet shows relative strength with HKD 40.9 million in cash and equivalents and zero debt outstanding, providing a solid liquidity position despite operational challenges. This debt-free structure offers financial stability and capacity to weather periods of operational underperformance while maintaining flexibility for strategic initiatives.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative profitability metrics suggesting operational headwinds. The company maintains a conservative capital return policy with no dividend distributions, preserving cash for operational needs and potential reinvestment opportunities in either mining operations or technology ventures.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 139 million, the market values the company at roughly 1.26 times revenue despite negative earnings. The negative beta of -0.236 suggests atypical correlation with broader market movements, possibly reflecting the company's unique operational profile and limited analyst coverage.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its debt-free balance sheet and specific mineral assets in China's mining sector. The diversification into technology-related businesses provides optionality beyond pure commodity exposure. The outlook remains challenging given current operational performance, though financial stability provides runway for potential operational improvements or strategic repositioning.

Sources

Company filingsHong Kong Stock Exchange disclosures

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