investorscraft@gmail.com

Intrinsic ValueWeb3 Meta Limited (8093.HK)

Previous CloseHK$2.70
Intrinsic Value
Upside potential
Previous Close
HK$2.70

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

Web3 Meta Limited, operating as an investment holding entity, is a specialized digital advertising agency focused on programmatic advertising solutions within the competitive communication services sector. The company's core revenue model is derived from providing comprehensive internet advertising agency services, which include targeted streaming and search engine advertising, applied marketing, navigation advertising, and online game promotion. It further diversifies its service offerings with mobile payment technical support, creating a multifaceted digital ecosystem for its clients. Operating from its base in Hong Kong, the firm navigates a highly fragmented and dynamic digital marketing landscape. Its market positioning is that of a niche player, leveraging programmatic technology to serve advertisers seeking targeted digital reach, though it operates at a significantly smaller scale compared to global advertising conglomerates and faces intense competition from both large networks and agile digital specialists.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 124.5 million. It demonstrated profitability with a net income of HKD 17.5 million, translating to a net profit margin of approximately 14.1%. However, operational efficiency appears challenged, as evidenced by a significant negative operating cash flow of HKD -54.7 million, which starkly contrasts with the reported net profit and warrants further investigation into working capital movements.

Earnings Power And Capital Efficiency

The firm's diluted earnings per share stood at HKD 0.0306. The substantial divergence between its net income and deeply negative operating cash flow raises material concerns regarding the sustainability and quality of its current earnings power. Capital expenditures were reported as nil, indicating a business model that is not capital-intensive, though this also suggests limited investment in long-term operational assets.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.1 million against total debt of HKD 8.0 million, indicating a leveraged but manageable position. The notable negative operating cash flow, however, presents a immediate liquidity risk that could pressure its financial health if not rectified, potentially necessitating external financing to sustain operations.

Growth Trends And Dividend Policy

The provided data offers a single-year snapshot, making it impossible to ascertain historical growth trends or trajectory. The company has a explicit value-return policy of not distributing dividends, as confirmed by a dividend per share of zero, indicating a strategy focused on retaining all earnings for internal use or reinvestment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 81.6 million, the stock trades at a price-to-earnings ratio of roughly 4.7 based on current earnings. A negative beta of -0.69 suggests a historical performance that is inversely correlated with the broader market, which is an unusual characteristic that may reflect its micro-cap status and specific investor base.

Strategic Advantages And Outlook

The company's strategic focus on programmatic advertising represents a alignment with digital marketing trends. Its primary challenges are the alarming cash flow situation and its small scale within a vast, competitive industry. The outlook is contingent on its ability to improve cash conversion from earnings and effectively navigate the dynamic digital advertising sector to achieve sustainable growth.

Sources

Company Annual Report

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