investorscraft@gmail.com

Intrinsic ValueREM Group (Holdings) Limited (1750.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

REM Group (Holdings) Limited operates as a specialized manufacturer and distributor of critical electrical power distribution and control devices, serving infrastructure and commercial projects across Hong Kong, Macau, and Mainland China. The company's core revenue model is driven by the sale of custom-engineered low-voltage switchboards, motor control centers, and distribution boards, which are essential components for ensuring reliable and safe electrical systems in high-stakes environments. Its products are integral to a diverse client base, including commercial real estate, data centers, hospitality venues like casinos and hotels, and public infrastructure such as sewage plants and railway stations, positioning it as a key regional supplier in the industrial electrical equipment sector. The firm leverages its long-established presence, founded in 1992, and technical expertise to maintain a niche market position, catering to bespoke project requirements and replacement part demand, though it operates in a competitive landscape dominated by larger global industrial conglomerates.

Revenue Profitability And Efficiency

The company reported revenue of HKD 140.8 million for the period, with net income of HKD 1.66 million, indicating very thin profitability margins. Operating cash flow was robust at HKD 22.75 million, significantly exceeding net income, which suggests efficient working capital management or non-cash charges affecting bottom-line results, though capital expenditures were reported as zero.

Earnings Power And Capital Efficiency

Diluted EPS was minimal at HKD 0.0009, reflecting modest earnings power relative to the substantial share count. The strong operating cash flow generation, however, demonstrates an ability to convert sales into cash effectively, highlighting operational capital efficiency despite the low net income margin in the competitive electrical equipment market.

Balance Sheet And Financial Health

The balance sheet is notably conservative, with cash and equivalents of HKD 63.81 million vastly exceeding total debt of HKD 2.95 million. This indicates a very strong liquidity position and minimal financial leverage, providing significant resilience and flexibility for operations or potential strategic initiatives without reliance on external borrowing.

Growth Trends And Dividend Policy

No dividend was distributed, aligning with a retention policy likely aimed at preserving capital. The provided data offers a single snapshot, making it impossible to definitively assess growth trends without historical context. The company's future trajectory will depend on its ability to secure projects in its core infrastructure and construction end markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 86.4 million, the company trades at a significant discount to its reported cash holdings, implying the market assigns little-to-no value to its ongoing operations or future earnings potential. A beta of 0.669 suggests lower volatility than the broader market, consistent with its small-cap, niche industrial profile.

Strategic Advantages And Outlook

Key advantages include a strong net cash position, deep regional expertise, and a established track record since 1992 serving critical infrastructure projects. The outlook hinges on its ability to leverage its financial strength to navigate competitive pressures and capitalize on demand from data center development and urban infrastructure upgrades in its operating regions.

Sources

Company DescriptionProvided Financial Data

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