investorscraft@gmail.com

Intrinsic ValueZioncom Holdings Limited (8287.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 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zioncom Holdings Limited operates as a manufacturer and distributor of networking and consumer electronic products, primarily targeting the home and small-scale commercial markets. Its core revenue model is based on the sale of hardware, including routers, Ethernet switches, Wi-Fi modules, and non-networking items like power banks, through a global distributor network across Asia, Europe, and the Americas. The company operates in the highly competitive communication equipment sector, characterized by rapid technological change and price sensitivity. Its market position is that of a small, specialized player with a broad geographic footprint but limited scale compared to larger multinational competitors. The reliance on distributors and a product portfolio focused on volume-driven, lower-margin consumer goods defines its operational context and challenges.

Revenue Profitability And Efficiency

The company generated HKD 621.1 million in revenue for FY2021. However, it reported a significant net loss of HKD 42.6 million, indicating severe profitability challenges. Operating cash flow was negative HKD 2.1 million, while capital expenditures of HKD 5.5 million further pressured liquidity, reflecting operational inefficiency and a potential struggle to convert sales into cash.

Earnings Power And Capital Efficiency

The diluted earnings per share of -HKD 0.0634 confirms a complete lack of earnings power for the period. The negative operating cash flow and substantial capital spending relative to its market capitalization suggest very poor capital efficiency, as investments failed to generate positive returns or cash flow for shareholders.

Balance Sheet And Financial Health

The balance sheet shows a weak financial position. With HKD 22.4 million in cash against HKD 112.1 million in total debt, the company is highly leveraged. The low cash balance relative to its debt obligations raises significant concerns about liquidity and overall financial health, indicating potential solvency risk.

Growth Trends And Dividend Policy

The reported net loss and negative cash flows indicate a contraction rather than growth. Reflecting this financial distress, the company maintained a dividend per share of HKD 0, a prudent but necessary policy to preserve its limited cash resources amidst challenging operational trends.

Valuation And Market Expectations

With a market capitalization of approximately HKD 45.4 million, the market is valuing the company at a significant discount to its annual revenue, reflecting pessimistic expectations. A negative beta of -0.106 suggests the stock's returns have a weak, inverse relationship with the broader market, indicating unique, company-specific risk factors are driving its valuation.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established distributor network across diverse emerging and developed markets. However, the outlook remains challenging due to intense competition, technological obsolescence risk in its product lines, and the pressing need to improve its profitability and strengthen its balance sheet to ensure long-term viability.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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