investorscraft@gmail.com

Intrinsic ValueFuture Data Group Limited (8229.HK)

Previous CloseHK$0.70
Intrinsic Value
Upside potential
Previous Close
HK$0.70

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

Future Data Group Limited operates as a specialized IT services provider focusing on comprehensive system integration and maintenance solutions across South Korea and Hong Kong. The company delivers integrated technology systems incorporating network connectivity, cloud computing infrastructure, and advanced security components, complemented by dedicated cybersecurity services. Its client base spans small and medium enterprises, multinational corporations, and government entities, positioning it within the competitive technology services sector. The firm maintains a niche market presence by offering end-to-end IT solutions rather than standalone products, leveraging its 1997 founding experience to build long-term client relationships. As a subsidiary of LiquidTech Limited, Future Data Group benefits from corporate backing while operating with focused regional expertise in two developed Asian markets. The company's market position reflects a specialized provider rather than a broad-scale competitor, targeting clients requiring integrated IT infrastructure with security emphasis.

Revenue Profitability And Efficiency

The company generated HKD 437.6 million in revenue during the period but reported a net loss of HKD 16.4 million, indicating profitability challenges. Negative operating cash flow of HKD 28.5 million suggests operational inefficiencies or timing differences in working capital management. The diluted EPS of -HKD 0.0356 reflects the net loss position on a per-share basis.

Earnings Power And Capital Efficiency

Future Data Group demonstrated weak earnings power with negative net income and operating cash flow. The modest capital expenditures of HKD 455,000 indicate limited investment in growth assets. The company's capital efficiency appears constrained by its current loss-making position and cash flow challenges.

Balance Sheet And Financial Health

The balance sheet shows adequate liquidity with HKD 81.8 million in cash against HKD 11.8 million in total debt, providing a comfortable debt position. The cash reserves substantially exceed outstanding obligations, suggesting financial stability despite operational challenges. The company maintains a conservative debt profile relative to its liquid assets.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position. The negative financial metrics suggest challenging growth conditions rather than expansion. The company appears to be conserving cash rather than distributing returns to shareholders amid operational difficulties.

Valuation And Market Expectations

With a market capitalization of approximately HKD 341 million, the company trades at a negative earnings multiple due to its loss position. The negative beta of -0.44 suggests counter-cyclical characteristics relative to the broader market. Market expectations likely incorporate turnaround potential given the company's solid cash position despite current challenges.

Strategic Advantages And Outlook

The company's subsidiary status provides potential strategic support from its parent company. Its focus on integrated IT solutions with security elements addresses growing market needs. The outlook depends on improving operational efficiency and returning to profitability while leveraging its strong balance sheet position for potential recovery.

Sources

Company financial reportsHong 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