investorscraft@gmail.com

Intrinsic ValueImpro Precision Industries Limited (1286.HK)

Previous CloseHK$6.41
Intrinsic Value
Upside potential
Previous Close
HK$6.41

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

Impro Precision Industries Limited is a specialized industrial manufacturer operating in the capital goods sector, providing critical casting and precision machining components across diverse end markets. Its core revenue model is built on producing highly engineered, mission-critical parts through four distinct segments: Investment Casting, Precision Machining, Sand Casting, and Surface Treatment services. The company serves a broad industrial clientele, including automotive, aerospace, medical, heavy machinery, and energy sectors, positioning itself as an essential supplier in complex global supply chains. Its market position is that of a diversified industrial solutions provider, leveraging its technical expertise in metallurgy and precision manufacturing to secure long-term contracts with blue-chip OEMs. This diversification across both geographies and end markets provides a natural hedge against cyclical downturns in any single industry, reinforcing its resilience. The company's integrated service offering, from casting to final machining and surface treatment, creates a compelling value proposition for customers seeking a one-stop-shop for critical components, enhancing customer stickiness and operational efficiency.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 4.69 billion with a net income of HKD 644.3 million, translating to a healthy net profit margin of approximately 13.7%. This demonstrates effective cost management and pricing power within its specialized manufacturing niche. The firm generated strong operating cash flow of HKD 1.15 billion, significantly exceeding its net income, indicating high-quality earnings.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with diluted EPS of HKD 0.34 and robust operating cash flow generation. Capital expenditures of HKD 612 million were substantial, reflecting ongoing investments in production capacity and technological capabilities. The significant gap between operating cash flow and capex indicates the business can self-fund its growth initiatives while maintaining financial flexibility.

Balance Sheet And Financial Health

Impro Precision maintains a balanced financial position with HKD 601.7 million in cash and equivalents against total debt of HKD 2.2 billion. The debt level appears manageable given the company's strong cash flow generation capacity. The balance sheet supports ongoing operations and strategic investments while providing a buffer against market volatility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through a dividend per share of HKD 0.24, representing a payout ratio of approximately 71% based on diluted EPS. This substantial distribution indicates management's confidence in sustainable cash generation and commitment to returning capital to shareholders while maintaining growth investments.

Valuation And Market Expectations

With a market capitalization of HKD 7.13 billion, the stock trades at a P/E ratio of approximately 11.1x based on FY 2024 earnings. The beta of 0.74 suggests lower volatility than the broader market, reflecting the company's defensive characteristics as an industrial supplier with diversified end-market exposure.

Strategic Advantages And Outlook

Impro Precision's key advantages include its technical expertise in precision manufacturing, diversified customer and end-market base, and integrated service offerings. The outlook remains positive given its exposure to structurally growing sectors like aerospace and medical, though it remains susceptible to broader industrial cyclicality and global supply chain dynamics.

Sources

Company DescriptionFinancial Data Provided

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