First Time Loading...

HKBN Ltd
HKEX:1310

Watchlist Manager
HKBN Ltd Logo
HKBN Ltd
HKEX:1310
Watchlist
Price: 3.02 HKD 0.67% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

HKBN Ltd. is an investment holding company, which engages in the provision of fixed telecommunications network services. [ Read More ]

The intrinsic value of one HKBN Ltd stock under the Base Case scenario is 10.09 HKD. Compared to the current market price of 3.02 HKD, HKBN Ltd is Undervalued by 70%.

Key Points:
Intrinsic Value
Base Case
10.09 HKD
Undervaluation 70%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
HKBN Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling HKBN Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
HKBN Ltd

Provide an overview of the primary business activities
of HKBN Ltd.

What unique competitive advantages
does HKBN Ltd hold over its rivals?

What risks and challenges
does HKBN Ltd face in the near future?

Summarize the latest earnings call
of HKBN Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for HKBN Ltd.

Provide P/S
for HKBN Ltd.

Provide P/E
for HKBN Ltd.

Provide P/OCF
for HKBN Ltd.

Provide P/FCFE
for HKBN Ltd.

Provide P/B
for HKBN Ltd.

Provide EV/S
for HKBN Ltd.

Provide EV/GP
for HKBN Ltd.

Provide EV/EBITDA
for HKBN Ltd.

Provide EV/EBIT
for HKBN Ltd.

Provide EV/OCF
for HKBN Ltd.

Provide EV/FCFF
for HKBN Ltd.

Provide EV/IC
for HKBN Ltd.

Show me price targets
for HKBN Ltd made by professional analysts.

What are the Revenue projections
for HKBN Ltd?

How accurate were the past Revenue estimates
for HKBN Ltd?

What are the Net Income projections
for HKBN Ltd?

How accurate were the past Net Income estimates
for HKBN Ltd?

What are the EPS projections
for HKBN Ltd?

How accurate were the past EPS estimates
for HKBN Ltd?

What are the EBIT projections
for HKBN Ltd?

How accurate were the past EBIT estimates
for HKBN Ltd?

Compare the revenue forecasts
for HKBN Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of HKBN Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of HKBN Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of HKBN Ltd compared to its peers.

Compare the P/E ratios
of HKBN Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing HKBN Ltd with its peers.

Analyze the financial leverage
of HKBN Ltd compared to its main competitors.

Show all profitability ratios
for HKBN Ltd.

Provide ROE
for HKBN Ltd.

Provide ROA
for HKBN Ltd.

Provide ROIC
for HKBN Ltd.

Provide ROCE
for HKBN Ltd.

Provide Gross Margin
for HKBN Ltd.

Provide Operating Margin
for HKBN Ltd.

Provide Net Margin
for HKBN Ltd.

Provide FCF Margin
for HKBN Ltd.

Show all solvency ratios
for HKBN Ltd.

Provide D/E Ratio
for HKBN Ltd.

Provide D/A Ratio
for HKBN Ltd.

Provide Interest Coverage Ratio
for HKBN Ltd.

Provide Altman Z-Score Ratio
for HKBN Ltd.

Provide Quick Ratio
for HKBN Ltd.

Provide Current Ratio
for HKBN Ltd.

Provide Cash Ratio
for HKBN Ltd.

What is the historical Revenue growth
over the last 5 years for HKBN Ltd?

What is the historical Net Income growth
over the last 5 years for HKBN Ltd?

What is the current Free Cash Flow
of HKBN Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for HKBN Ltd.

Financials

Balance Sheet Decomposition
HKBN Ltd

Current Assets 2.8B
Cash & Short-Term Investments 1B
Receivables 1.7B
Other Current Assets 105.7m
Non-Current Assets 15.3B
Long-Term Investments 10.6m
PP&E 4.1B
Intangibles 10.6B
Other Non-Current Assets 603.5m
Current Liabilities 3.1B
Accounts Payable 927.7m
Other Current Liabilities 2.2B
Non-Current Liabilities 12B
Long-Term Debt 11.1B
Other Non-Current Liabilities 927.4m
Efficiency

Earnings Waterfall
HKBN Ltd

Revenue
11.7B HKD
Cost of Revenue
-7.5B HKD
Gross Profit
4.2B HKD
Operating Expenses
-3.4B HKD
Operating Income
727.2m HKD
Other Expenses
-2B HKD
Net Income
-1.3B HKD

Free Cash Flow Analysis
HKBN Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

HKBN Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
ROIC is Increasing
45/100
Profitability
Score

HKBN Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

HKBN Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
20/100
Solvency
Score

HKBN Ltd's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
HKBN Ltd

Wall Street analysts forecast HKBN Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HKBN Ltd is 4.36 HKD with a low forecast of 3.33 HKD and a high forecast of 5.67 HKD.

Lowest
Price Target
3.33 HKD
10% Upside
Average
Price Target
4.36 HKD
44% Upside
Highest
Price Target
5.67 HKD
88% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
HKBN Ltd

1M 1M
0%
6M 6M
+9%
1Y 1Y
-48%
3Y 3Y
-68%
5Y 5Y
-71%
10Y 10Y
-46%
Annual Price Range
3.02
52w Low
2.71
52w High
5.7798
Price Metrics
Average Annual Return -15.31%
Standard Deviation of Annual Returns 19.29%
Max Drawdown -78%
Shares Statistics
Market Capitalization 4B HKD
Shares Outstanding 1 311 600 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

HKBN Ltd Logo
HKBN Ltd

Country

Hong Kong

Industry

Telecommunication

Market Cap

4B HKD

Dividend Yield

13.24%

Description

HKBN Ltd. is an investment holding company, which engages in the provision of fixed telecommunications network services. The company employs 5,218 full-time employees The company went IPO on 2015-03-12. The firm provides ICT services to both enterprise and residential markets, including broadband, data connectivity, managed Wi-Fi, mobile, voice communications services. The firm also engages in provision of integrated cloud solutions, data center services, information security services, business continuity and system integration services.

Contact

12th Floor, Trans Asia Centre, 18 Kin Hong Street, Kwai Chung, New Territories
https://www.hkbn.net/

IPO

2015-03-12

Employees

5 218

Officers

Interim CEO & Executive Vice-Chairman
Mr. Chu Kwong Yeung
Co-Owner & CFO
Mr. Chung Ting Yue
Co-Owner & CTO
Mr. Yau Chung Li
Co-Owner & Chief Legal Officer
Ms. Pei Kwun Yap
Associate Director of Corporate Communications
Ms. Kit Yan Cheng
Co-Owner & Chief Commercial Officer of Residential Solutions
Leong Kin Hui
Show More
Co-Owner & CEO of Residential Solutions
Ms. Yung Yin Shiu
Co-Owner & COO - Enterprise Solutions
Ms. Wing Yee Chan
Co-Owner & Chief Strategy Officer of Enterprise Solutions
Mr. Yiu HUI Zin
Co-Owner & CEO of Enterprise Solutions
Mr. Tat Ho
Show Less

See Also

Discover More
What is the Intrinsic Value of one HKBN Ltd stock?

The intrinsic value of one HKBN Ltd stock under the Base Case scenario is 10.09 HKD.

Is HKBN Ltd stock undervalued or overvalued?

Compared to the current market price of 3.02 HKD, HKBN Ltd is Undervalued by 70%.