investorscraft@gmail.com

Intrinsic ValueSV Vision Limited (8429.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

SV Vision Limited operates as a specialized marketing and content production company, primarily serving clients in Hong Kong and the United States. Its core revenue model is built on providing integrated marketing production services, which include creative content development, digital advertising campaigns, and media placement. The company has expanded into e-commerce solutions, leveraging its content creation capabilities to offer end-to-end services for brands seeking to enhance their online presence and drive sales. Operating in the highly competitive advertising agencies sector, SV Vision positions itself as a agile, digitally-focused player. Its market position is that of a regional niche provider, catering to clients who require tailored marketing production rather than large-scale global campaigns. The company's strategy involves leveraging its Hong Kong base to serve both local and international markets, particularly targeting the growing demand for digital and social media content. This focus on production and e-commerce services differentiates it from broader full-service agencies, though it faces intense competition from both global networks and local digital specialists.

Revenue Profitability And Efficiency

The company reported revenue of HKD 91.5 million for the period, indicating a operational scale in its niche market. However, profitability was challenged with a net loss of HKD 10.0 million and negative operating cash flow of HKD 4.3 million. Capital expenditures of HKD 1.8 million suggest ongoing investments to maintain service capabilities.

Earnings Power And Capital Efficiency

SV Vision's earnings power is currently constrained, as evidenced by a diluted EPS of -HKD 0.0208. The negative operating cash flow and net income indicate the business is not generating sufficient returns on its capital investments at this stage of its development.

Balance Sheet And Financial Health

The balance sheet shows moderate financial health with HKD 12.1 million in cash against HKD 2.8 million in total debt, providing some liquidity buffer. The current cash position may support operations in the near term despite the negative cash flow generation.

Growth Trends And Dividend Policy

The company does not pay dividends, retaining all capital for business development. Growth trends appear challenged given the current loss position, though the revenue base suggests some market traction in its specialized service offerings.

Valuation And Market Expectations

With a market capitalization of HKD 23.0 million, the market values the company at approximately 0.25 times revenue. The beta of 0.63 suggests lower volatility than the broader market, possibly reflecting its small size and niche positioning.

Strategic Advantages And Outlook

SV Vision's strategic advantage lies in its integrated approach combining marketing production with e-commerce capabilities. The outlook depends on its ability to achieve profitability and positive cash flow in a competitive digital marketing landscape while managing its current financial constraints.

Sources

Company filingsHong Kong Stock Exchange disclosures

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