investorscraft@gmail.com

Intrinsic ValueAhsay Backup Software Development Company Limited (8290.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ahsay Backup Software Development Company Limited operates in the competitive cloud backup and data protection software industry, providing its solutions under the Ahsay brand. Its core revenue model is built on selling and leasing software licenses, supplemented by hardware sales, software upgrades, and maintenance services. The company targets a specialized B2B clientele, including IT consultants, web hosting firms, telecommunications companies, and Managed Service Providers (MSPs), positioning itself as a niche player in the broader data security market. A secondary segment involves information sharing services through the KINBOY and KINTIPS platforms, which focus on horse racing information analysis, representing a distinct and unrelated diversification. Founded in 1999 and headquartered in Hong Kong, the company maintains an international presence but operates on a relatively small scale within the vast enterprise software sector, competing with larger global providers.

Revenue Profitability And Efficiency

The company generated HKD 39.96 million in revenue for the period. However, it reported a net loss of HKD 2.19 million, indicating profitability challenges. Operational efficiency was further strained by negative operating cash flow of HKD 6.04 million, significantly outweighing modest capital expenditures of HKD 0.25 million.

Earnings Power And Capital Efficiency

Diluted earnings per share were negative at HKD -0.0011, reflecting the net loss and the substantial number of shares outstanding. The negative operating cash flow suggests the core business was not generating sufficient cash from operations to support its activities during this period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 54.89 million in cash and equivalents. This is contrasted against a total debt of HKD 6.90 million, resulting in a robust net cash position. This provides a significant buffer against near-term operational losses and financial volatility.

Growth Trends And Dividend Policy

The reported net loss and negative cash flow indicate a challenging period for growth. The company maintained a conservative dividend policy, with a dividend per share of HKD 0, opting to retain all earnings, or in this case, absorb losses, to fund its operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 46 million, the market values the company at a slight premium to its annual revenue. A beta of 0.649 suggests the stock has historically been less volatile than the broader market, potentially reflecting its small size and niche focus.

Strategic Advantages And Outlook

The company's key advantage is its specialized focus on backup software for a targeted B2B channel. Its substantial cash reserves provide operational runway. The outlook hinges on its ability to return to profitability and effectively monetize its core software and niche information platforms in a competitive market.

Sources

Company DescriptionProvided Financial Data

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