investorscraft@gmail.com

Intrinsic ValueAV Promotions Holdings Limited (8419.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

AV Promotions Holdings Limited operates as a specialized provider of integrated audiovisual solutions for the events industry across Hong Kong, Macau, and mainland China. The company delivers comprehensive visual, lighting, and audio services tailored for diverse events including exhibitions, corporate ceremonies, conferences, concerts, television productions, and product launches. Operating within the competitive specialty business services sector, AV Promotions generates revenue through project-based contracts, leveraging its technical expertise to create immersive experiences for clients. The company maintains a niche market position by focusing on high-quality production values and reliable execution, serving both corporate and entertainment clients. As a subsidiary of Mega King Elite Investment Limited, it benefits from established operational infrastructure while competing against larger integrated event management firms and specialized technical providers in the region's dynamic events market.

Revenue Profitability And Efficiency

The company generated HKD 125.9 million in revenue with net income of HKD 1.8 million, reflecting thin margins characteristic of project-based service businesses. Operating cash flow of HKD 34.0 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 21.0 million suggest ongoing investment in production equipment and technical capabilities to maintain competitive service quality.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0044 reflects modest earnings power relative to the company's scale. The substantial operating cash flow generation compared to net income demonstrates effective working capital management. The capital expenditure program indicates strategic reinvestment to enhance service delivery capabilities and maintain technological relevance in the events industry.

Balance Sheet And Financial Health

The balance sheet shows HKD 12.5 million in cash against HKD 65.9 million in total debt, indicating leveraged financial positioning. The debt level appears substantial relative to the company's market capitalization of HKD 32.8 million, suggesting potential financial constraints. The liquidity position requires careful management given the project-based nature of revenue streams.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions, retaining earnings for operational needs and potential growth initiatives. The events industry remains susceptible to economic cycles and public gathering restrictions, creating variable growth patterns. Investment in capital equipment suggests focus on capability enhancement rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of HKD 32.8 million, the company trades at approximately 0.26 times revenue and 18.2 times earnings. The exceptionally low beta of 0.037 suggests minimal correlation with broader market movements, reflecting the specialized nature of the business and potentially limited trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise and established presence in the Greater China events market. Outlook remains cautious given leverage levels and industry sensitivity to economic conditions. Success depends on maintaining service quality, managing debt obligations, and adapting to evolving event technology requirements and client preferences.

Sources

Company filingsHong Kong Stock Exchange disclosures

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