investorscraft@gmail.com

Intrinsic ValueETS Group Limited (8031.HK)

Previous CloseHK$0.60
Intrinsic Value
Upside potential
Previous Close
HK$0.60

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

ETS Group Limited operates as a diversified service provider in Hong Kong's business support sector, primarily focusing on contact center solutions and staffing services. The company generates revenue through multiple streams including inbound and outbound contact services, staff insourcing, facility management, and financial services. Its core business model leverages integrated service offerings that combine human resources, technology infrastructure, and operational expertise to serve corporate clients across various industries. ETS Group maintains a niche market position by providing comprehensive outsourcing solutions that help clients reduce operational costs while maintaining service quality. The company operates in the competitive Hong Kong market where it differentiates through its multi-service platform and established client relationships. Its market positioning targets medium to large enterprises seeking integrated support services rather than standalone solutions, creating cross-selling opportunities across its service segments. The financial services division adds diversification, though it remains secondary to the core contact center and staffing operations that form the foundation of the business.

Revenue Profitability And Efficiency

ETS Group generated HKD 80.7 million in revenue with strong profitability, achieving net income of HKD 17.5 million representing a 21.7% net margin. The company demonstrates efficient cost management with operating cash flow of HKD 14.4 million significantly exceeding capital expenditures of HKD 0.5 million, indicating healthy cash conversion from operations without substantial reinvestment requirements.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of HKD 0.047 and robust operating cash flow generation. Capital efficiency appears strong given minimal capital expenditure requirements relative to cash generation, suggesting the business model requires limited ongoing investment to maintain operations and profitability.

Balance Sheet And Financial Health

ETS Group maintains a conservative financial position with HKD 49.5 million in cash against only HKD 2.7 million in total debt, resulting in a net cash position. This strong liquidity profile provides significant financial flexibility and indicates low financial risk, with ample resources to support operations and potential strategic initiatives.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to support business development. Growth trends must be assessed historically as current period data alone provides limited insight into trajectory, though the strong profitability suggests potential for future expansion or shareholder returns if sustained.

Valuation And Market Expectations

With a market capitalization of HKD 40.5 million, the company trades at approximately 0.5 times revenue and 2.3 times net income. The negative beta of -0.925 suggests counter-cyclical characteristics relative to the broader market, potentially reflecting defensive qualities in its service offerings.

Strategic Advantages And Outlook

ETS Group's strategic advantages include its diversified service portfolio and established market presence in Hong Kong. The outlook depends on maintaining client relationships and adapting to evolving contact center technologies, while the strong balance sheet provides stability to navigate market conditions and pursue selective growth opportunities.

Sources

Company financial reportsHong Kong Stock Exchange filings

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