investorscraft@gmail.com

Intrinsic ValueEco-Tek Holdings Limited (8169.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

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

Eco-Tek Holdings Limited operates as a specialized industrial environmental protection company focused on pollution control and treatment solutions within Hong Kong and mainland China. The company generates revenue through two distinct segments: marketing and selling proprietary environment-friendly products, and operating water supply plants that provide essential treatment services. This dual-pronged approach positions Eco-Tek at the intersection of industrial compliance and sustainable infrastructure development, serving clients who require regulatory adherence and ecological solutions. As a subsidiary of Team Drive Limited, the firm leverages intellectual property holdings to maintain technological differentiation in a competitive market characterized by increasing environmental regulations and corporate sustainability initiatives. The company's niche focus on industrial environmental products rather than broader consumer green technologies creates a specialized market position with both concentration risks and potential for deep sector expertise development in China's evolving regulatory landscape.

Revenue Profitability And Efficiency

The company generated HKD 94.6 million in revenue but reported a net loss of HKD 1.8 million, indicating margin pressure within its operations. Negative operating cash flow of HKD 9.6 million suggests challenges in converting revenue into cash, while capital expenditures of HKD 2.8 million reflect ongoing investment in operational assets despite current profitability concerns.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0028, the company currently lacks earnings power. The negative operating cash flow relative to revenue indicates inefficient capital deployment in the current operational cycle. The business requires improved operational execution to achieve positive returns on its invested capital and intellectual property assets.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 27.1 million in cash against HKD 14.5 million in total debt, providing a comfortable buffer. This conservative balance sheet structure offers financial flexibility despite current operational challenges, with debt levels representing manageable obligations relative to available liquid resources.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth momentum, with the company operating at a loss. The absence of dividend payments reflects a retention of capital for operational needs and potential reinvestment opportunities rather than shareholder distributions, consistent with companies in development or turnaround phases.

Valuation And Market Expectations

With a market capitalization of approximately HKD 24 million, the market values the company at a significant discount to its annual revenue, reflecting skepticism about near-term profitability prospects. The negative beta of -0.004 suggests minimal correlation with broader market movements, indicating the stock trades primarily on company-specific factors rather than macroeconomic trends.

Strategic Advantages And Outlook

The company's strategic position in environmental compliance markets provides potential long-term relevance as regulatory pressures increase. However, current operational execution must improve to capitalize on this positioning. Success depends on effectively monetizing intellectual property and achieving scale in either product sales or plant operations to reach sustainable profitability.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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