investorscraft@gmail.com

Intrinsic ValueNeo Telemedia Limited (8167.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 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Neo Telemedia Limited operates as a specialized telecommunications and technology services provider, primarily within the People's Republic of China and other Asian markets. Its core business model is bifurcated into two main segments: the provision of data center services and the trading of telecommunication and Internet of Things (IoT) products. The company generates revenue by offering colocation and hosting services through a mix of self-developed data centers and leased server cabinets, alongside the sale of IoT hardware such as data transfer units, smart locks, and communication ICs, complemented by software platforms and solutions. Operating in the highly competitive Communication Services sector, the company occupies a niche position, targeting specific enterprise and technology-driven customers rather than the mass consumer market. Its market positioning is further diversified through ancillary operations, including an internet finance platform, bus services, system integration, property leasing, and a commercial WIFI platform, indicating a strategy to leverage its telecommunications infrastructure into adjacent service areas.

Revenue Profitability And Efficiency

For FY 2022, the company reported revenue of HKD 532.4 million. However, it recorded a net loss of HKD 55.7 million, indicating significant profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD 78.7 million, suggesting cash generation from core business activities is not yet sustainable.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.0058. Capital expenditure was a substantial outflow of HKD 256.6 million, significantly exceeding the negative operating cash flow and indicating heavy investment, likely in its data center and technology infrastructure, which has not yet translated into positive earnings or cash flow.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position. While the company held HKD 17.6 million in cash, it carried a substantial total debt burden of HKD 2.24 billion. This high leverage ratio, coupled with negative cash flows, presents considerable financial risk and constraints on liquidity.

Growth Trends And Dividend Policy

The company's growth trajectory is challenged by its current net loss. Its capital allocation is heavily focused on reinvestment into the business, as evidenced by the significant capex. Reflecting its lack of profitability, the company has a conservative dividend policy, with a dividend per share of HKD 0 for the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 200 million, the market is valuing the company at a significant discount to its annual revenue, reflecting skepticism about its path to profitability and concerns over its high debt load and negative cash flows. The below-average beta of 0.56 suggests the stock is perceived as less volatile than the market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its niche focus on data center and IoT services within the growing Asian tech market. However, the outlook is clouded by its current unprofitability and leveraged balance sheet. Success is contingent on its ability to monetize its infrastructure investments, improve operational efficiency, and manage its substantial debt obligations to achieve sustainable growth.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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