The Discounted Cash Flow (DCF) valuation of Sis Mobile Holdings Ltd (1362.HK) is 0.54 HKD. With the latest stock price at 0.35 HKD, the upside of Sis Mobile Holdings Ltd based on DCF is 53.1%.
Based on the latest price of 0.35 HKD and our DCF valuation, Sis Mobile Holdings Ltd (1362.HK) is a buy. Buying 1362.HK stocks now will result in a potential gain of 53.1%.
Range | Selected | |
WACC / Discount Rate | 7.5% - 10.6% | 9.0% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 0.47 - 0.64 | 0.54 |
Upside | 35.4% - 82.1% | 53.1% |
(HKD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 1,717 | 1,796 | 1,839 | 1,940 | 2,121 | 2,225 |
% Growth | 11% | 5% | 2% | 5% | 9% | 5% |
Cost of goods sold | (1,663) | (1,739) | (1,781) | (1,879) | (2,055) | (2,155) |
% of Revenue | 97% | 97% | 97% | 97% | 97% | 97% |
Selling, G&A expenses | (45) | (47) | (48) | (50) | (55) | (58) |
% of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | 2 | 2 | 2 | 2 | 3 | 3 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Tax expense | (2) | (2) | (2) | (2) | (2) | (2) |
Tax rate | 14% | 14% | 14% | 14% | 14% | 14% |
Net profit | 10 | 10 | 11 | 11 | 12 | 13 |
% Margin | 1% | 1% | 1% | 1% | 1% | 1% |