investorscraft@gmail.com

Intrinsic ValueeBroker Group Limited (8036.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

eBroker Group Limited operates as a specialized financial technology provider, delivering comprehensive software solutions to financial institutions primarily within Hong Kong. The company's core revenue model is built on licensing its proprietary trading, algorithmic, investment, and enterprise software systems, supplemented by sales of computer hardware products. It serves a niche but critical segment of the financial services ecosystem, including brokers, asset managers, and institutional traders, by providing the essential technological infrastructure for electronic trading, risk management, and back-office operations. Its market position is that of a focused domestic player, competing by offering tailored, integrated systems rather than competing on a global scale with larger fintech vendors. The company's deep integration with local exchange infrastructure and understanding of regional regulatory requirements provides a defensible, albeit limited, market niche.

Revenue Profitability And Efficiency

The company generated HKD 31.2 million in revenue for the period. However, it reported a net loss of HKD 2.7 million, indicating current challenges with profitability. Operational efficiency appears strained, as evidenced by a negative operating cash flow of HKD 8.0 million, which significantly exceeded the reported net loss, suggesting potential working capital consumption or timing differences in cash collection.

Earnings Power And Capital Efficiency

Current earnings power is negative, with a diluted EPS of -HKD 0.0024. Capital expenditure was minimal at HKD 53,000, which is characteristic of a asset-light software business model. The negative cash flow from operations, however, raises concerns about the sustainability of its business model and its ability to generate positive returns on capital in the near term without external funding.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 9.6 million against a total debt of HKD 3.5 million, providing a moderate liquidity buffer. The net cash position offers some short-term stability, but the consistent cash burn from operations poses a significant risk to its financial health if not reversed, potentially necessitating additional capital raises or cost restructuring.

Growth Trends And Dividend Policy

The company does not pay a dividend, which is consistent with its current loss-making status and need to conserve cash. The financial results indicate a contraction or challenges in maintaining growth, as the company is not currently profitable. The strategy appears focused on survival and potential turnaround rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 44.6 million, the market is valuing the company at roughly 1.4 times its annual revenue. A negative beta of -0.127 suggests a historical low correlation with the broader market, which could indicate it is perceived as a speculative or special situation stock by investors, with expectations hinging on a future recovery or strategic shift.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, integrated software suites tailored for the Hong Kong financial market. Its outlook is contingent on its ability to return to profitability and positive cash generation. Success will likely depend on expanding its client base, achieving greater operational leverage from its existing solutions, or potentially pursuing strategic partnerships to enhance its market reach and financial stability.

Sources

Company DescriptionPublic Financial Disclosures (HKEX)

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