investorscraft@gmail.com

Intrinsic ValueIntegrated Waste Solutions Group Holdings Limited (0923.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

Integrated Waste Solutions Group Holdings Limited operates as a specialized waste management provider in Hong Kong, focusing on a vertically integrated model. Its core revenue is generated through four distinct segments: Confidential Materials Destruction, Logistics Services, Recovered Paper and Materials, and Tissue Paper Products. This structure allows the company to capture value across the waste lifecycle, from collection and secure destruction to recycling and the sale of recovered materials and finished goods. The company occupies a niche position within Hong Kong's essential waste management sector, which is characterized by stringent regulatory requirements for data security and environmental compliance. Its affiliation with Chow Tai Fook provides a degree of stability, though it operates in a competitive market for recycling and logistics services. Its strategy involves developing recycling facilities and providing comprehensive management services, aiming to leverage the growing emphasis on circular economy principles and sustainable waste handling in its regional market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 45.1 million for the period. However, operational performance was significantly challenged, resulting in a substantial net loss of HKD 490.1 million. This negative profitability, coupled with negative operating cash flow of HKD 23.2 million, indicates severe inefficiencies and potential underlying cost or operational issues within its business segments that require urgent address.

Earnings Power And Capital Efficiency

Earnings power is currently absent, as reflected by a diluted EPS of -HKD 0.10. Capital expenditures were minimal at HKD 0.2 million, suggesting a lack of significant investment in growth or maintenance of assets. The negative cash flow from operations further underscores the company's inability to generate internal funds, severely constraining its capital allocation options and overall efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 43.1 million against total debt of HKD 50.4 million, indicating a leveraged but not immediately critical liquidity scenario. The net loss for the period has undoubtedly eroded its equity base. Financial health is precarious due to the substantial losses and negative cash generation, raising concerns about its ongoing viability without external support or a strategic turnaround.

Growth Trends And Dividend Policy

Current financial results point to negative growth and operational contraction. The company has not paid a dividend, a prudent policy given its significant net loss and negative cash flows. All available capital is likely being conserved to stabilize operations, with no capacity for shareholder returns until profitability is restored.

Valuation And Market Expectations

With a market capitalization of approximately HKD 77.2 million, the market is valuing the company at a premium to its revenue but is clearly pricing in significant distress and uncertainty regarding its future prospects. The exceptionally low beta of 0.019 suggests the stock is perceived as having minimal correlation to broader market movements, often a trait of deeply troubled or illiquid securities.

Strategic Advantages And Outlook

The company's strategic advantages are its established operational segments in an essential industry and its corporate affiliation. The outlook, however, is highly uncertain and contingent on executing a successful operational and financial restructuring to stem losses and return to positive cash flow generation. Without a clear path to profitability, significant risks persist.

Sources

Company FilingsHong Kong Stock Exchange

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