investorscraft@gmail.com

Intrinsic ValueIMS Group Holdings Limited (8136.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

IMS Group Holdings Limited operates as a specialized provider of integrated LED lighting solutions and visual-audio systems, primarily serving the high-end retail sector for luxury brands across Hong Kong, Mainland China, and other international markets. The company's core revenue model is project-based, deriving income from the design, sale, and maintenance of custom lighting systems, supplemented by consultancy and after-sales services. This positions it within the niche industrial equipment sector, focusing on aesthetic and functional lighting for premium retail environments. Its market position is defined by its long-standing relationships and specialization in a demanding client segment, though it operates on a relatively small scale compared to broader electrical equipment manufacturers. The addition of 3D printing services and materials represents a strategic diversification beyond its core lighting expertise.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 68.6 million. It demonstrated strong profitability with a net income of HKD 9.4 million, translating to a healthy net margin. Operating cash flow was positive at HKD 5.5 million, though this was overshadowed by significant capital expenditures of HKD 7.7 million, indicating potential investment in growth or operational capacity.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0094. The substantial capital expenditure, which exceeded operating cash flow, suggests a period of heavy investment. This impacts short-term capital efficiency metrics but may be aimed at enhancing long-term earnings power through new capabilities or market expansion.

Balance Sheet And Financial Health

The balance sheet appears robust, characterized by a strong liquidity position with cash and equivalents of HKD 88.3 million significantly outweighing total debt of HKD 3.3 million. This indicates a very low leverage ratio and a high degree of financial flexibility, providing a solid buffer against market volatility or investment needs.

Growth Trends And Dividend Policy

The significant capital expenditure points towards a growth-oriented strategy rather than immediate shareholder returns, as evidenced by a dividend per share of zero. The company is likely reinvesting its cash reserves and profits to fund expansion initiatives, new service offerings, or technological upgrades within its specialized market niche.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43 million, the company trades at a significant discount to its cash holdings. The exceptionally low beta of 0.033 suggests the market perceives its stock as largely uncorrelated with broader market movements, possibly due to its illiquidity or highly specialized, non-cyclical business model.

Strategic Advantages And Outlook

The company's key advantages include its deep specialization in a high-value niche, long-term client relationships, and an exceptionally strong, debt-free balance sheet. The strategic outlook will depend on its ability to successfully deploy its capital investments to drive revenue growth beyond its current scale and potentially expand its service offerings internationally.

Sources

Company DescriptionProvided Financial Data

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