investorscraft@gmail.com

Intrinsic ValueISP Global Limited (8487.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

ISP Global Limited operates as a specialized provider of sound and communication systems, focusing on the design, customization, and installation of integrated audio and alert solutions for building infrastructure. The company serves a diverse client base including government agencies and private organizations across Singapore, Hong Kong, Malaysia, and mainland China. Its core revenue model derives from project-based contracts for system implementation and ongoing maintenance services, positioning it within the niche communication equipment sector. The company maintains a specialized market position by offering tailored solutions for specific building requirements, though it operates in a competitive landscape with larger technology and security system providers. This focus on customized integration services rather than mass-market products defines its operational approach and market differentiation strategy within the Asian building technology sector.

Revenue Profitability And Efficiency

The company generated HKD 218.6 million in revenue for FY2024 but reported a net loss of HKD 24.96 million, indicating significant profitability challenges. Negative operating cash flow of HKD 18.77 million further highlights operational inefficiencies, suggesting potential issues in working capital management or project cost control that require strategic attention to restore financial stability.

Earnings Power And Capital Efficiency

ISP Global demonstrated weak earnings power with a diluted EPS of -HKD 0.0254, reflecting insufficient revenue conversion to bottom-line results. The minimal capital expenditures of HKD 168,000 indicate limited investment in growth assets, while negative cash flow from operations raises concerns about the sustainability of current business operations without external funding.

Balance Sheet And Financial Health

The balance sheet shows HKD 44.05 million in cash against total debt of HKD 81.72 million, creating a leveraged position that may constrain financial flexibility. This debt-to-cash ratio indicates potential liquidity pressures, though the company's subsidiary structure under Express Ventures Global Limited may provide some financial support mechanisms.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's loss-making position and need to conserve capital. The negative growth indicators suggest the company must focus on operational turnaround before considering shareholder returns or aggressive expansion strategies in its regional markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 113 million, the market appears to be pricing the company at a significant discount to its revenue, reflecting skepticism about future profitability. The negative beta of -0.052 suggests low correlation with broader market movements, indicating investor perception of unique company-specific risks rather than systematic market exposure.

Strategic Advantages And Outlook

The company's specialized expertise in building communication systems and established government relationships provide potential competitive advantages. However, the immediate outlook remains challenging due to profitability issues, requiring strategic focus on cost management, project selection, and potentially seeking additional funding to support operational turnaround efforts in competitive regional markets.

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