investorscraft@gmail.com

Intrinsic ValueAtlinks Group Limited (8043.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

Atlinks Group Limited operates as a specialized designer and distributor of home and office telecommunication products, serving a global clientele of retailers, telecommunication operators, and distributors. Its core revenue model is generated through the development and sale of a diverse product portfolio, including telephones, baby monitors, and conferencing solutions, primarily under licensed and proprietary brands such as Alcatel, Swissvoice, and Amplicomms. The company strategically positions itself within the competitive communication equipment sector by focusing on niche markets, including solutions tailored for senior users and reliable, value-oriented communication devices. This targeted approach allows Atlinks to maintain a distinct presence, though it operates on a smaller scale compared to industry giants, leveraging brand licensing and distribution partnerships to access international markets and sustain its business operations.

Revenue Profitability And Efficiency

The company generated HKD 29.5 million in revenue for the period. Profitability was minimal with a net income of HKD 15,297, indicating very thin margins. Operating cash flow of HKD 2.0 million was positive and significantly higher than capital expenditures, suggesting adequate cash generation from core operations to fund its modest reinvestment needs.

Earnings Power And Capital Efficiency

Earnings power appears constrained, as evidenced by a minuscule diluted EPS of HKD 0.000038. The company's capital efficiency is difficult to assess from the provided data, but its low market capitalization and revenue base suggest it operates as a small, niche player with limited scale advantages.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.7 million against total debt of HKD 11.6 million, indicating a leveraged position. The net debt situation requires careful management, though the positive operating cash flow provides some capacity to service its obligations.

Growth Trends And Dividend Policy

Specific growth trends are not discernible from the single period of data provided. The company has a clear dividend policy of not distributing earnings, as the dividend per share is zero, indicating a focus on retaining all capital for operational needs or potential reinvestment.

Valuation And Market Expectations

With a market capitalization of HKD 80.4 million, the market values the company at a significant premium to its annual revenue. The low beta of 0.532 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantages lie in its licensed brand partnerships and focus on specific telecommunication niches. The outlook is contingent on its ability to navigate a competitive landscape, manage its debt load, and potentially find growth avenues within its specialized market segments.

Sources

Company Description and Financial 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