investorscraft@gmail.com

Intrinsic ValueIWS Group Holdings Limited (8441.HK)

Previous CloseHK$1.30
Intrinsic Value
Upside potential
Previous Close
HK$1.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

IWS Group Holdings Limited operates as a specialized facility services provider in Hong Kong, primarily generating revenue through contracted security and facility management services for both public and private sector clients. Its core offerings include comprehensive manned guarding services, event and crisis security solutions, and critical manpower support at key infrastructure points such as railway stations, immigration control points, and public amenities. The company also provides property management, car park management, and cleaning services, supplemented by revenue from car park rental and sub-leasing operations. Operating within the competitive Hong Kong security and protection services industry, IWS leverages its integrated service model to secure contracts with government entities and commercial property operators. Its market position is strengthened by its ability to handle large-scale events and emergency incidents, providing a critical service layer for urban infrastructure and public safety. The company's focus on essential, non-discretionary services provides a stable revenue base, though it remains exposed to competitive tender processes and regulatory requirements governing the security sector in its concentrated geographic market.

Revenue Profitability And Efficiency

For FY2021, the company reported revenue of HKD 365.8 million with a strong net income of HKD 66.2 million, indicating healthy profitability margins. Operating cash flow of HKD 78.8 million significantly exceeded capital expenditures, demonstrating efficient cash generation from core operations with minimal reinvestment requirements for this service-based model.

Earnings Power And Capital Efficiency

The company demonstrated substantial earnings power with diluted EPS of HKD 0.083 and robust operating cash flow conversion. Capital efficiency is high given the service-oriented nature of the business, requiring minimal capital expenditures of only HKD 0.6 million while generating strong returns on employed capital.

Balance Sheet And Financial Health

IWS maintains a very strong financial position with HKD 127.2 million in cash and equivalents against minimal total debt of HKD 4.1 million. This conservative capital structure provides significant liquidity buffers and financial flexibility, supporting operational stability and potential strategic initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing HKD 0.0525 per share. This payout represents a substantial portion of earnings, reflecting management's commitment to returning capital while maintaining growth capacity through organic contract expansion and service diversification.

Valuation And Market Expectations

With a negative beta of -0.46, the stock exhibits defensive characteristics that may appeal to risk-averse investors. The market appears to value the company's stable cash flows and essential service profile, though the concentrated geographic and sector exposure presents specific valuation considerations.

Strategic Advantages And Outlook

IWS benefits from its established presence in Hong Kong's essential services sector and long-term client relationships. The outlook remains stable given the non-discretionary nature of security services, though growth depends on contract renewals and expansion into adjacent facility management segments within its regional market.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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