investorscraft@gmail.com

Intrinsic ValueInnovax Holdings Limited (2680.HK)

Previous CloseHK$11.52
Intrinsic Value
Upside potential
Previous Close
HK$11.52

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

Innovax Holdings Limited operates as a specialized financial services provider in Hong Kong's competitive capital markets sector. The company generates revenue through a diversified suite of investment banking and securities services, including corporate finance advisory for IPOs, securities dealing and brokerage, margin and IPO financing, and asset management. Its core business model leverages fee-based income from advisory and placement services complemented by interest income from financing activities and performance fees from fund management. Operating as a subsidiary of Billion Shine International Investment Limited, Innovax positions itself as a mid-market financial intermediary catering to listed companies and investors seeking capital markets access. The firm's market position is characterized by its focus on Hong Kong's vibrant IPO ecosystem and secondary market activities, though it faces intense competition from both global investment banks and local securities firms. Its service diversification across advisory, brokerage, and financing provides multiple revenue streams while remaining exposed to cyclical market conditions and regulatory changes in the financial hub.

Revenue Profitability And Efficiency

The company reported revenue of HKD 158.0 million for the period but recorded a net loss of HKD 35.3 million, indicating significant profitability challenges. Negative operating cash flow of HKD 29.3 million further reflects operational inefficiencies and potential working capital pressures in its securities and financing operations during this reporting period.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.69 demonstrates weak earnings generation capacity currently. The negative cash flow from operations suggests the business is consuming rather than generating cash from its core activities, raising concerns about capital efficiency in its current operational state.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 97.2 million in cash against minimal total debt of HKD 1.3 million, providing a robust buffer. This conservative leverage position supports financial stability despite current operational losses and negative cash flows.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and priority on preserving capital. The absence of capital expenditures suggests a cautious approach to expansion amid challenging market conditions.

Valuation And Market Expectations

With a market capitalization of HKD 294 million trading near book value, the market appears to be pricing the company based on its balance sheet strength rather than earnings potential. The beta of 0.996 indicates stock performance closely tracks broader market movements.

Strategic Advantages And Outlook

The company's main advantages include its diversified financial service offerings and strong liquidity position. However, its outlook remains challenged by operational losses and negative cash generation, requiring improved market conditions or strategic repositioning to return to profitability.

Sources

Company financial reportsHong Kong Stock Exchange filings

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