investorscraft@gmail.com

Intrinsic ValueNexion Technologies Limited (8420.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Nexion Technologies Limited operates as a specialized ICT solutions provider across Southeast Asia, offering three distinct service segments: cyber infrastructure solutions for telecommunications providers and large enterprises, cyber security solutions focused on internet content management for government agencies, and a software-as-a-service platform combining hardware and software components. The company serves a diverse geographic footprint spanning Hong Kong, Malaysia, Myanmar, Taiwan, Philippines, Singapore, South Korea, Vietnam, and China, positioning itself as a regional technology enabler. This multi-segment approach allows Nexion to address different market needs while leveraging cross-selling opportunities, though it operates in a highly competitive landscape against both global tech giants and local specialized firms. The company's focus on government and telecommunications clients provides some stability but also exposes it to public sector spending cycles and regulatory changes across multiple jurisdictions.

Revenue Profitability And Efficiency

The company reported HKD 1.96 million in revenue for the period but sustained significant operational challenges with a net loss of HKD 1.89 million. Negative operating cash flow of HKD 660,902 and capital expenditures of HKD 162,232 indicate ongoing investment requirements without corresponding cash generation. The diluted EPS of -HKD 0.0021 reflects the substantial losses relative to the share count, suggesting inefficient capital deployment and operational scalability issues.

Earnings Power And Capital Efficiency

Nexion demonstrates weak earnings power with substantial negative profitability metrics. The company's capital efficiency appears challenged given the negative returns on both operational and investment activities. The negative operating cash flow exceeding capital expenditures indicates fundamental issues in converting business activities into cash generation, raising concerns about the sustainability of current operations without additional funding.

Balance Sheet And Financial Health

The balance sheet shows relative strength with HKD 10.61 million in cash against minimal total debt of HKD 6,000, providing liquidity buffer despite operational losses. This cash position represents approximately 29% of the company's market capitalization, offering some financial flexibility. However, the consistent cash burn rate evidenced by negative operating cash flow may pressure these reserves if not addressed through operational improvements or additional financing.

Growth Trends And Dividend Policy

Current financial performance does not indicate positive growth trends, with revenue insufficient to cover operational costs. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital for operational requirements and potential restructuring. The negative beta of -1.26 suggests unusual price behavior relative to the market, possibly reflecting unique risk factors or limited trading liquidity.

Valuation And Market Expectations

With a market capitalization of HKD 36.4 million, the company trades at approximately 18.6 times revenue despite negative earnings, suggesting market expectations for future recovery or potential strategic value. The negative earnings multiple is not meaningful, but the enterprise value to revenue ratio indicates investors may be pricing in turnaround potential or asset value beyond current operational performance.

Strategic Advantages And Outlook

Nexion's primary advantages include its established presence across multiple Southeast Asian markets and specialized government cybersecurity expertise. The outlook remains challenging given current financial performance, though the strong cash position provides runway for operational restructuring. Success will depend on improving revenue scalability, cost management, and leveraging regional relationships to achieve sustainable growth in competitive ICT markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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