investorscraft@gmail.com

Intrinsic ValueIBI Group Holdings Limited (1547.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

IBI Group Holdings Limited operates as a specialized building contractor focused on renovation services within Hong Kong and Macau's private property sector. The company generates revenue through interior fitting-out, building refurbishments, and alteration/addition projects, serving a diverse clientele including multinational banks, hotel and casino operators, and property developers. Its market position is reinforced by additional offerings in air quality solutions, energy efficiency products, and sustainable building materials, catering to the growing demand for modern, environmentally conscious construction practices in densely populated urban environments. The company maintains a niche specialization in high-value commercial renovation projects, differentiating itself through technical expertise in complex building systems and strategic investments that complement its core contracting business.

Revenue Profitability And Efficiency

The company reported HKD 331.4 million in revenue with net income of HKD 8.4 million, indicating thin margins characteristic of the competitive construction sector. Operating cash flow of HKD 6.4 million suggests adequate operational funding, though minimal capital expenditures of HKD -31,000 reflect a asset-light business model focused on service delivery rather than significant fixed asset investments.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0105 demonstrates modest earnings generation relative to the share count. The company's capital efficiency appears constrained by the low-margin nature of construction services, with profitability heavily dependent on project management effectiveness and cost control in a competitive bidding environment for renovation contracts.

Balance Sheet And Financial Health

The balance sheet shows HKD 18.4 million in cash against HKD 82.0 million in total debt, indicating leveraged financial positioning. This debt level relative to the company's market capitalization and cash generation capacity suggests moderate financial risk, requiring careful management of working capital and project cash flows to maintain liquidity.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.01 per share distribution, representing a significant payout ratio relative to earnings. Growth prospects are tied to Hong Kong and Macau's property renovation cycle, with performance dependent on commercial property investment levels and redevelopment activity in these mature markets.

Valuation And Market Expectations

With a market capitalization of HKD 191.2 million, the company trades at approximately 0.58 times revenue and 22.8 times earnings. The low beta of 0.386 suggests relative insulation from broader market volatility, reflecting the defensive nature of essential building maintenance and renovation services.

Strategic Advantages And Outlook

The company's strategic advantages include established client relationships in the gaming and banking sectors and expertise in complex renovation projects. Outlook depends on sustained property investment in its core markets and successful execution of its sustainability-focused service expansion, though competitive pressures and economic cycles present ongoing challenges.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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