investorscraft@gmail.com

Intrinsic ValueExpert Systems Holdings Limited (8319.HK)

Previous CloseHK$0.13
Intrinsic Value
Upside potential
Previous Close
HK$0.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Expert Systems Holdings Limited operates as a specialized IT infrastructure solutions provider serving enterprise and institutional clients across Hong Kong, China, Macau, and international markets. The company generates revenue through the sale of comprehensive technology products including server systems, high-performance computing solutions, cybersecurity platforms, and AI/container orchestration tools, complemented by value-added services such as digital transformation consulting, project management, and ongoing maintenance support. Operating in the competitive technology services sector, the company has established a niche position by offering end-to-end IT lifecycle management and workflow automation services, leveraging its long-standing industry presence since 1985 to build trusted client relationships and technical expertise in complex infrastructure deployments.

Revenue Profitability And Efficiency

The company generated HKD 900.7 million in revenue with net income of HKD 14.0 million, reflecting a net margin of approximately 1.5%. Operating cash flow of HKD 36.9 million significantly exceeded capital expenditures of HKD 0.4 million, indicating efficient cash generation from core operations relative to minimal reinvestment requirements in fixed assets.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.016 demonstrates modest earnings power relative to the company's scale. The substantial operating cash flow generation compared to net income suggests strong working capital management and efficient conversion of accounting profits into actual cash, supporting operational flexibility and potential reinvestment capacity.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with HKD 245.1 million in cash against HKD 81.2 million in total debt, providing significant financial flexibility. This conservative capital structure, with cash representing approximately three times total debt obligations, indicates strong financial health and capacity to withstand market volatility.

Growth Trends And Dividend Policy

The company has established a dividend policy with a payout of HKD 0.0082 per share, representing approximately 51% of diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for potential growth initiatives in the evolving IT infrastructure and digital transformation markets.

Valuation And Market Expectations

With a market capitalization of HKD 92.4 million, the company trades at approximately 0.10 times revenue and 6.6 times net income. The negative beta of -0.019 suggests low correlation with broader market movements, potentially reflecting the company's specialized niche and distinct risk-return profile.

Strategic Advantages And Outlook

The company's long-established presence since 1985 provides deep industry relationships and technical expertise in complex IT infrastructure solutions. Its comprehensive service offering from hardware to consulting creates cross-selling opportunities, though it operates in a highly competitive sector requiring continuous innovation to maintain relevance amid cloud migration trends.

Sources

Company financial statementsHong Kong Stock Exchange filingsCorporate description and financial metrics provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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