investorscraft@gmail.com

Intrinsic ValueInfinity Logistics and Transport Ventures Limited (1442.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

Infinity Logistics operates as a comprehensive logistics provider across Asia and Europe, specializing in integrated freight forwarding, warehousing, and specialized transport solutions. The company's diversified service portfolio includes non-vessel operating common carrier services, container depot operations, land transportation, and innovative flexitank solutions for bulk liquid transport. Operating primarily from its Malaysia headquarters, Infinity serves a broad international client base through five distinct segments that address various supply chain needs. Its market position is characterized by regional expertise in Southeast Asian logistics networks combined with global connectivity through strategic international operations. The company competes in the fragmented logistics industry by offering end-to-end solutions that integrate traditional freight services with value-added offerings like 4PL management, container maintenance, and specialized liquid transport technologies. This multi-service approach allows Infinity to capture cross-selling opportunities while maintaining flexibility across different economic cycles and regional market conditions.

Revenue Profitability And Efficiency

The company generated HKD 475.8 million in revenue for the period, achieving a net income of HKD 29.6 million, representing a net margin of approximately 6.2%. Operating cash flow of HKD 60.9 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 32.4 million suggest ongoing investment in operational infrastructure and service capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0143, the company demonstrates modest earnings generation relative to its market capitalization. The positive operating cash flow of HKD 60.9 million provides adequate coverage for capital investment requirements while maintaining operational flexibility. The business model appears capable of generating sufficient cash returns to fund ongoing operations and selective expansion opportunities.

Balance Sheet And Financial Health

The balance sheet shows HKD 41.9 million in cash against total debt of HKD 240.7 million, indicating a leveraged financial position. The debt level appears substantial relative to the company's equity base and operating cash flows. Current liquidity appears adequate for near-term obligations, though the debt structure warrants monitoring given the capital-intensive nature of logistics operations.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions during the period, retaining earnings to fund operational requirements and potential expansion. Growth appears focused on organic expansion of service capabilities and geographic reach rather than shareholder returns through dividends. The capital allocation strategy prioritizes reinvestment in business infrastructure over immediate income distribution.

Valuation And Market Expectations

Trading at a market capitalization of HKD 650.2 million, the company values at approximately 1.4 times revenue and 22 times earnings. The low beta of 0.263 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche market position and stable operational characteristics within the logistics sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified service portfolio and regional presence across key Asian markets. Its specialized flexitank solutions and integrated 4PL services provide differentiation in a competitive industry. The outlook depends on continued expansion of cross-border trade flows and the company's ability to leverage its multimodal transport capabilities across its operating regions.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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