investorscraft@gmail.com

Intrinsic ValueLumina Group Limited (1162.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

Lumina Group Limited operates as a specialized provider of fire safety services within Hong Kong's industrials sector, specifically the security and protection services industry. Its core revenue model is built on the design, supply, and installation of comprehensive fire safety systems for both newly constructed and existing buildings. The company's service portfolio includes sophisticated evacuation and electrical fire alarm systems, water and gas suppression solutions, and portable fire equipment, supplemented by critical ongoing repair and maintenance contracts. Lumina serves a diverse client base that encompasses major construction contractors, property owners and managers, government-related entities, and non-governmental organizations, embedding itself as a key infrastructure partner. Operating as a subsidiary of Foxfire Limited since its 2005 founding, the company has established a niche market position by focusing on the essential and regulated demand for fire safety compliance in a dense urban environment, though it remains a relatively small player in the broader regional market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 32.4 million for the period but experienced a significant net loss of HKD 13.6 million, resulting in a diluted EPS of -HKD 0.0227. This negative profitability was accompanied by negative operating cash flow of HKD 396,000, indicating challenges in converting sales into cash from core operations during this fiscal year.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss. Capital expenditures were modest at HKD 344,000, suggesting limited investment in new fixed assets. The negative operating cash flow further highlights inefficiencies in the company's ability to generate cash from its primary business activities at this time.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 18.96 million, which significantly outweighs its total debt of HKD 2.29 million. This provides a considerable buffer and indicates a low immediate solvency risk, despite the reported operating losses for the period.

Growth Trends And Dividend Policy

The reported financials indicate a period of contraction rather than growth, with the company operating at a loss. Reflecting this performance and likely a desire to conserve cash, the company's dividend policy is conservative, with a dividend per share of HKD 0 declared for the period.

Valuation And Market Expectations

With a market capitalization of approximately HKD 149.4 million, the market is valuing the company at a significant multiple to its current revenue, implying expectations of a future recovery or growth. The low beta of 0.474 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized expertise within the essential and non-discretionary fire safety market in Hong Kong. Its outlook is contingent on improving operational efficiency and returning to profitability, leveraging its strong cash position to navigate current challenges and potentially capture future demand in its niche sector.

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