investorscraft@gmail.com

Intrinsic ValueHermes Pacific Investments plc (HPAC.L)

Previous Close£50.00
Intrinsic Value
Upside potential
Previous Close
£50.00

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

Hermes Pacific Investments plc operates as a private equity firm with a focus on direct equity acquisitions in quoted and unquoted entities, primarily in South East Asia. The firm targets investments across various sectors, including financial services, though it maintains flexibility to explore opportunities beyond this domain. Formerly known as Indian Restaurants Group plc, the company pivoted from restaurant operations to investment activities in 2012, reflecting a strategic shift toward capital allocation. Its market positioning is niche, given its small market capitalization and regional focus, which differentiates it from larger, diversified asset managers. The firm’s ability to identify undervalued or high-growth opportunities in emerging markets is central to its investment thesis, though its limited scale may constrain its competitive edge against more established players. Hermes Pacific’s lean structure allows for agility in deploying capital, but its geographic concentration introduces risks tied to regional economic volatility.

Revenue Profitability And Efficiency

In FY 2023, Hermes Pacific reported revenue of 21,000 GBp, overshadowed by a net loss of 62,000 GBp, reflecting challenges in generating profitable returns. The negative operating cash flow of 108,000 GBp further underscores inefficiencies in capital deployment or underperformance of investments. With no capital expenditures, the firm’s focus remains on liquidity preservation rather than growth-oriented spending.

Earnings Power And Capital Efficiency

The diluted EPS of -0.0266 GBp highlights weak earnings power, likely due to unrealized losses or underperforming assets. The absence of debt suggests a conservative capital structure, but the lack of leverage may also limit returns on equity. The firm’s capital efficiency is questionable, given the negative cash flow and earnings metrics.

Balance Sheet And Financial Health

Hermes Pacific maintains a solid liquidity position, with cash and equivalents of 571,000 GBp and no debt, providing a buffer against operational losses. However, the sustained net losses and negative cash flows raise concerns about long-term financial sustainability if investment performance does not improve.

Growth Trends And Dividend Policy

The firm exhibits no revenue growth or dividend distributions, aligning with its focus on capital appreciation rather than income generation. The lack of dividend payouts is consistent with its reinvestment strategy, though the absence of positive earnings trends diminishes near-term growth prospects.

Valuation And Market Expectations

With a market cap of approximately 1.17 million GBp and a beta of 0.37, the stock is perceived as low-risk but with limited upside potential. The negative earnings and cash flows suggest the market assigns little premium to its investment portfolio, reflecting skepticism about future value creation.

Strategic Advantages And Outlook

Hermes Pacific’s agility and regional expertise in South East Asia could unlock value if macroeconomic conditions improve. However, its small scale and inconsistent performance pose challenges. A turnaround would require demonstrable success in asset selection and execution, which remains unproven given recent financial results.

Sources

Company filings, London Stock Exchange data

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