investorscraft@gmail.com

Intrinsic ValueIntelligent Group Limited (INTJ)

Previous Close$0.41
Intrinsic Value
Upside potential
Previous Close
$0.41

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

Intelligent Group Limited operates in the professional services sector, specializing in consulting and advisory services that cater to corporate clients seeking strategic and operational improvements. The company generates revenue primarily through project-based engagements, offering expertise in areas such as business transformation, risk management, and efficiency optimization. Its market position is defined by a niche focus on high-value advisory services, targeting mid-sized enterprises and larger corporations that require specialized, data-driven insights to navigate complex business challenges. Intelligent Group differentiates itself through a combination of analytical rigor and tailored solutions, positioning it as a trusted partner for clients in competitive industries. The firm’s ability to adapt to evolving market demands and regulatory landscapes further strengthens its relevance in the consulting space, though its scale remains modest compared to global consulting giants. Its revenue model relies on a mix of retainer contracts and one-time project fees, which provides flexibility but also exposes it to cyclical demand fluctuations in corporate spending.

Revenue Profitability And Efficiency

Intelligent Group reported revenue of $20.3 million for FY 2024, reflecting its core consulting operations. However, the company posted a net loss of $425,709, with diluted EPS of -$0.032, indicating profitability challenges. Operating cash flow was negative at -$1.25 million, suggesting inefficiencies in converting revenue into cash, though capital expenditures were negligible. The absence of dividends aligns with its focus on reinvestment or financial stabilization.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power in the current period. With no capital expenditures, Intelligent Group’s capital efficiency is difficult to assess, but its negative operating cash flow raises concerns about sustainable cash generation. The firm’s ability to improve profitability will depend on scaling high-margin services or reducing operational costs in future cycles.

Balance Sheet And Financial Health

Intelligent Group maintains a strong liquidity position, with cash and equivalents of $63.5 million, significantly outweighing its total debt of $2.8 million. This robust cash reserve provides a cushion against short-term liabilities and supports operational flexibility. The low debt level suggests minimal financial leverage, reducing near-term solvency risks despite the recent net loss.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the net loss indicates potential growth challenges. The company has no dividend policy, retaining earnings for potential reinvestment or debt management. Future growth may hinge on expanding its client base or diversifying service offerings to improve top-line performance and margins.

Valuation And Market Expectations

With a negative EPS and modest revenue, market expectations for Intelligent Group are likely subdued. Investors may focus on its cash reserves and debt-light balance sheet as stabilizing factors, but valuation metrics are constrained by the lack of profitability. The stock’s performance will depend on the company’s ability to pivot toward sustainable earnings.

Strategic Advantages And Outlook

Intelligent Group’s key advantages include its niche expertise and strong liquidity position, which provide a foundation for recovery or strategic pivots. The outlook remains cautious, given its recent losses, but opportunities exist in leveraging its advisory capabilities to capture demand for specialized consulting services. Execution risks and competitive pressures will be critical factors in determining its trajectory.

Sources

Company filings (CIK: 0001916416)

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