investorscraft@gmail.com

Intrinsic ValueImagi International Holdings Limited (0585.HK)

Previous CloseHK$0.91
Intrinsic Value
Upside potential
Previous Close
HK$0.91

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

Imagi International Holdings Limited operates as a diversified financial and entertainment conglomerate based in Hong Kong. Its core revenue model is bifurcated between financial services, including securities brokerage, asset management, margin financing, and proprietary trading, and its entertainment segment, which focuses on computer graphic imaging (CGI) and film rights. The company occupies a niche position, leveraging its Hong Kong base to serve regional markets. Its financial services operations provide transactional and lending-based income, while its entertainment arm relies on intellectual property licensing and investments. This dual structure creates a unique but complex business profile, exposing it to both the volatility of financial markets and the project-based risks of the entertainment industry. Its market position is that of a smaller, specialized player navigating competitive sectors without a dominant scale advantage in either.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 39.6 million but incurred a net loss of HKD 18.7 million, indicating significant profitability challenges. The negative net income margin suggests operational costs and potential impairments outweighed top-line performance. However, positive operating cash flow of HKD 29.0 million points to a degree of cash-generating efficiency from its core activities, which is a critical positive signal amidst the reported loss.

Earnings Power And Capital Efficiency

The company's earnings power is currently weak, as evidenced by a diluted EPS of -HKD 0.02. Capital expenditures were minimal at HKD -0.4 million, suggesting a lean operational model that is not heavily investing in new property, plant, or equipment. This indicates a focus on managing existing assets rather than pursuing aggressive capital-intensive growth, which aligns with its current financial performance.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 22.3 million, which comfortably exceeds its total debt of HKD 3.9 million. This low leverage ratio signifies a strong, conservative financial structure with minimal solvency risk. The company's financial health is primarily supported by its robust cash position and lack of significant debt obligations.

Growth Trends And Dividend Policy

Current performance does not indicate a strong growth trajectory, with the company reporting a net loss for the period. Reflecting this, the dividend per share is zero, confirming a dividend policy focused on capital preservation rather than shareholder distributions. The strategy appears to be one of stability and navigating its current challenges rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 788 million, the market is valuing the company significantly above its revenue and earnings base. This premium may be attributed to its strong, debt-free balance sheet and cash holdings. The negative beta of -1.04 suggests a historical price movement that is inversely correlated to the broader market, indicating a unique and potentially defensive risk profile.

Strategic Advantages And Outlook

The company's primary strategic advantages are its strong liquidity and absence of debt, providing flexibility. Its outlook is contingent on improving profitability in its dual business segments. Success hinges on effectively leveraging its financial services operations and monetizing its entertainment intellectual property to transition from loss-making to sustainable earnings.

Sources

Company Annual ReportHong Kong Stock Exchange filings

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