investorscraft@gmail.com

Intrinsic Valueabc Multiactive Limited (8131.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

abc Multiactive Limited is a specialized Hong Kong-based technology company operating in the financial software and services sector. Its core business model revolves around designing and selling sophisticated computer software solutions tailored for brokerage firms and securities divisions of banks. The company generates revenue through three primary segments: its proprietary Financial Solutions software, Fintech Resources services offering IT professional secondment and support, and Overseas Property Mortgage Loan Consultancy Services. This diversified approach allows it to capture value across different aspects of the financial technology ecosystem, from core trading infrastructure to regulatory compliance and human capital solutions. The company's flagship products include OCTOSTP, a comprehensive trading solution for front and back-office operations, and FinReg, a risk-driven tool that helps detect abnormal trading activities, money laundering, and compliance violations. Operating in a highly competitive and regulated environment, abc Multiactive has established a niche position serving financial institutions in Hong Kong and potentially expanding to other markets, leveraging its specialized expertise in fintech solutions that address critical operational and regulatory needs within the securities trading industry.

Revenue Profitability And Efficiency

The company reported revenue of HKD 41.1 million for the period but experienced a net loss of HKD 7.5 million, indicating challenges in converting top-line performance to bottom-line results. Despite the negative earnings, operating cash flow remained positive at HKD 6.2 million, suggesting some operational efficiency in cash management. The absence of capital expenditures suggests a asset-light business model focused on software and services rather than physical infrastructure.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0158, the company currently lacks earnings power. The negative net income relative to revenue indicates margin compression or potentially high operating costs in relation to sales. The positive operating cash flow despite negative net income suggests non-cash charges affecting profitability, though the company's ability to generate cash from operations provides some operational stability.

Balance Sheet And Financial Health

The balance sheet shows HKD 11.5 million in cash against HKD 15.4 million in total debt, creating a net debt position that warrants monitoring. With a market capitalization of approximately HKD 60.9 million, the company maintains a modest financial scale. The debt-to-equity structure appears manageable given the company's operational cash flow generation capabilities.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its current loss-making position and likely focus on preserving capital for operational needs and potential growth initiatives. The financial performance suggests the company is in a development or turnaround phase rather than a mature, dividend-distributing stage, with resources directed toward business stabilization and market positioning.

Valuation And Market Expectations

Trading with a negative beta of -0.40, the stock exhibits unusual correlation characteristics relative to the broader market, potentially reflecting its niche positioning and limited liquidity. The market capitalization of HKD 60.9 million values the company at approximately 1.5 times revenue, a valuation that likely incorporates expectations for future profitability improvement and market expansion beyond current financial metrics.

Strategic Advantages And Outlook

The company's strategic position lies in its specialized fintech solutions addressing critical regulatory and operational needs in financial services. Its focus on compliance software (FinReg) and trading infrastructure (OCTOSTP) positions it to benefit from increasing regulatory requirements in financial markets. The outlook depends on its ability to achieve profitability, expand its client base beyond Hong Kong, and effectively compete against larger fintech providers while managing its financial leverage.

Sources

Company description and financial data provided in queryHong 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