investorscraft@gmail.com

Intrinsic ValueSuperRobotics Holdings Limited (8176.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

SuperRobotics Holdings Limited operates in the intelligent robotics and automation sector, focusing on the research, development, design, production, and sale of its proprietary robotic systems. Its core revenue model is derived from the sale of self-branded service, patrol, inspection, and distribution robots, supplemented by equipment installation and ongoing maintenance services. The company targets a diverse client base across strategic sectors including airports, ports, property communities, government services, and smart city infrastructure projects within Mainland China. This positions it within the burgeoning field of industrial and service automation, catering to the growing demand for efficiency and technological integration. Its market position is that of a specialized niche player, developing tailored automation solutions for specific operational environments rather than pursuing mass-market consumer robotics. The company's headquarters in Hong Kong provides a strategic base for its investment holding activities and its operational focus on the vast Chinese market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 29.9 million for the period. However, it was not profitable, recording a net loss of HKD 10.2 million. A positive operating cash flow of HKD 4.9 million suggests some operational efficiency in converting sales into cash, though this was insufficient to offset overall losses and high capital intensity relative to its scale.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0168 reflects the company's current lack of earnings power. Capital expenditures of HKD -1.8 million indicate ongoing investment in its robotic platforms, but the significant net loss points to challenges in achieving a positive return on this invested capital at its present operational scale.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 14.0 million against a substantial total debt of HKD 147.0 million. This high debt load, significantly outweighing its cash and market capitalization, indicates a leveraged financial structure and potential liquidity concerns that are critical for a company in a capital-intensive development phase.

Growth Trends And Dividend Policy

Current financials do not indicate a clear growth trajectory from its revenue base. The company has a stated dividend policy of no distributions, as evidenced by a dividend per share of HKD 0, which is typical for a firm prioritizing the reinvestment of all available resources into its development and growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 93.0 million, the market is valuing the company as a development-stage enterprise. The negative beta of -0.16 suggests a historical performance that is uncorrelated with the broader market, which may appeal to certain investors seeking non-correlated assets, despite the inherent operational risks.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused expertise in developing automation solutions for specific Chinese market verticals. The outlook is contingent on its ability to successfully scale operations, achieve commercial traction with its robotic products, and manage its significant debt burden to navigate towards future profitability and sustainable growth.

Sources

Company DescriptionPublic Financial Disclosures

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