investorscraft@gmail.com

Intrinsic ValueByte Metaverse Holdings Limited (8645.HK)

Previous CloseHK$0.60
Intrinsic Value
Upside potential
Previous Close
HK$0.60

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

Byte Metaverse Holdings Limited, formerly Nomad Technologies, operates as a specialized IT services provider focusing on network infrastructure within Malaysia. Its core business model revolves around designing, installing, and managing network systems for clients, generating revenue through project-based support services and recurring connectivity solutions. The company operates in the competitive technology services sector, catering to enterprise needs for reliable intranet and internet infrastructure, though its scale remains modest relative to global IT firms. Its market position is that of a regional niche player, having recently rebranded to align with emerging technology trends like the metaverse, which may signal a strategic pivot despite its current operational focus on traditional network services. This repositioning aims to capture future growth opportunities but currently reflects a small-cap entity with a concentrated geographic and service footprint in a dynamic industry.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 107.4 million but incurred a net loss of HKD 28.9 million, reflecting significant profitability challenges. Operating cash flow was positive at HKD 1.5 million, though capital expenditures of HKD 6.0 million resulted in negative free cash flow, indicating inefficiencies in converting revenue into sustainable earnings.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0429 underscores weak earnings power, with losses eroding shareholder value. Capital efficiency appears strained, as operating cash flow failed to cover capital investments, suggesting suboptimal allocation of resources toward growth or maintenance activities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 31.5 million against total debt of HKD 7.9 million, indicating a low leverage ratio and adequate short-term liquidity. However, recurring losses may pressure financial health if not addressed through operational improvements or strategic changes.

Growth Trends And Dividend Policy

Recent performance shows negative growth in profitability, with no dividend payments, aligning with its loss-making status. The rebranding to Metaverse Holdings suggests a focus on future growth avenues, though current trends highlight operational challenges rather than expansion.

Valuation And Market Expectations

With a market cap of HKD 431 million and negative earnings, valuation metrics are not meaningful, reflecting market skepticism or anticipation of a strategic turnaround. The low beta of 0.299 indicates lower volatility relative to the market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's niche in Malaysian network services provides a regional foothold, but its outlook depends on executing its metaverse-oriented strategy effectively. Advantages include low debt and cash reserves, though profitability must improve to sustain operations and justify its strategic pivot.

Sources

Company DescriptionFinancial Data 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