investorscraft@gmail.com

Intrinsic ValueFamous Tech International Holdings Limited (8100.HK)

Previous CloseHK$0.40
Intrinsic Value
Upside potential
Previous Close
HK$0.40

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

Famous Tech International Holdings operates as a diversified technology company with four distinct business segments: software development and distribution, corporate management solutions and IT contract services, B2C/B2B e-commerce platforms, and ancillary operations including securities investment and money lending. The company's core software business focuses on PC performance optimization tools, anti-virus solutions, and mobile applications, primarily distributed through toolbar advertising and digital channels. Operating from its Hong Kong headquarters, the company serves both consumer and enterprise markets across multiple technology verticals, positioning itself as a niche player in the competitive Asian software and IT services landscape. This diversified approach allows the company to leverage cross-segment synergies while maintaining flexibility to adapt to evolving market demands in the rapidly changing technology sector.

Revenue Profitability And Efficiency

The company generated HKD 104.3 million in revenue with modest net income of HKD 2.2 million, reflecting thin operating margins. Strong operating cash flow of HKD 45.3 million significantly exceeded net income, indicating effective working capital management and cash conversion efficiency. The absence of capital expenditures suggests asset-light operations with minimal investment requirements for maintaining current business scale.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0048 demonstrates limited earnings power relative to the company's market capitalization. The substantial operating cash flow generation relative to net income suggests non-cash charges or timing differences affecting profitability. The company's capital efficiency appears constrained given the modest returns on its revenue base and equity investment.

Balance Sheet And Financial Health

The balance sheet shows exceptional liquidity with HKD 81.7 million in cash against minimal debt of HKD 0.3 million, resulting in a net cash position. This conservative financial structure provides significant financial flexibility and low risk profile. The strong cash position relative to market capitalization indicates potential undervaluation or substantial growth opportunities requiring deployment.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.002 per share distribution, representing a payout from available cash reserves rather than current earnings. The diversified business model suggests multiple potential growth vectors, though current scale remains modest. The cash-rich balance sheet could support either accelerated growth initiatives or enhanced shareholder returns through special dividends or share repurchases.

Valuation And Market Expectations

With a market capitalization of HKD 133.3 million, the company trades at approximately 1.3 times revenue and 62 times earnings, reflecting growth expectations despite current modest profitability. The low beta of 0.189 suggests limited correlation with broader market movements, typical for small-cap niche technology companies. The valuation appears to factor in potential monetization of the substantial cash balance or business transformation.

Strategic Advantages And Outlook

The company's primary advantages include its diversified revenue streams, strong cash position, and debt-free balance sheet providing strategic optionality. The outlook depends on effective deployment of cash resources into higher-return opportunities across its business segments. Success will require demonstrating scalable profitability beyond current modest levels while maintaining financial discipline across its varied operational focus areas.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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