investorscraft@gmail.com

Intrinsic ValueIndigo Star Holdings Limited (8373.HK)

Previous CloseHK$0.65
Intrinsic Value
Upside potential
Previous Close
HK$0.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Indigo Star Holdings Limited operates as a specialized subcontractor within Singapore's competitive construction and civil engineering sector. Its core business model revolves around executing structural reinforced concrete works, including steel reinforcement, formwork erection, and concrete pouring for a diverse range of projects. The company serves as a crucial downstream partner to main contractors, generating revenue through fixed-price or measurement-based subcontracts for both general building developments, such as hotels and hospitals, and significant civil infrastructure like Mass Rapid Transit (MRT) stations. This positions the firm within a cyclical industry heavily influenced by public infrastructure spending and private real estate development cycles in its primary market. Its market position is that of a niche, established player with a long operational history since 1996, leveraging its expertise to secure projects from larger construction firms while operating as a subsidiary of Amber Capital Holdings Limited, which may provide some strategic stability.

Revenue Profitability And Efficiency

For FY 2023, the company reported revenue of HKD 44.3 million. Net income was HKD 1.0 million, resulting in a net profit margin of approximately 2.3%, indicating relatively thin profitability. Operating cash flow was a strong HKD 6.1 million, significantly exceeding net income and capital expenditures of HKD 0.3 million, suggesting healthy cash conversion from its project-based operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0025. The substantial positive operating cash flow relative to its modest net income and minimal capital expenditure requirements demonstrates effective working capital management inherent to its subcontracting model. This indicates an ability to generate cash from its core operations efficiently.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged with a cash position of HKD 10.3 million significantly outweighing total debt of HKD 2.9 million. This results in a net cash position, providing a strong buffer against industry cyclicality and underscoring a low-risk financial structure with high liquidity.

Growth Trends And Dividend Policy

The company did not pay a dividend in FY 2023, consistent with a strategy likely focused on retaining capital to fund working requirements for new projects. Growth is inherently tied to the award of new construction contracts in Singapore, making revenue trends project-dependent and potentially volatile year-over-year.

Valuation And Market Expectations

With a market capitalization of approximately HKD 26.0 million, the stock trades at a price-to-earnings ratio near 26x based on FY 2023 earnings. A beta of 0.139 suggests the market perceives it as a low-volatility investment, possibly due to its small size and niche market focus, though this may also imply lower growth expectations.

Strategic Advantages And Outlook

The company's key advantages include its long-established presence in the Singapore market and specialized expertise in reinforced concrete works. Its outlook is directly tied to the health of Singapore's construction and infrastructure sector. Its strong net cash position provides stability to navigate project cycles, but its small scale may limit its ability to compete for larger contracts independently.

Sources

Company Annual Report

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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