
Imperium Technology Group Ltd
HKEX:776

Intrinsic Value
The intrinsic value of one
Imperium Technology Group Ltd
stock under the Base Case scenario is
0.17
HKD.
Compared to the current market price of 1.8 HKD,
Imperium Technology Group Ltd
is
Overvalued by 91%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Imperium Technology Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Imperium Technology Group Ltd
Balance Sheet Decomposition
Imperium Technology Group Ltd
Current Assets | 43.7m |
Cash & Short-Term Investments | 10.7m |
Receivables | 19.5m |
Other Current Assets | 13.6m |
Non-Current Assets | 43.4m |
Long-Term Investments | 19.7m |
PP&E | 8.8m |
Intangibles | 5.2m |
Other Non-Current Assets | 9.7m |
Free Cash Flow Analysis
Imperium Technology Group Ltd
HKD | |
Free Cash Flow | HKD |
Earnings Waterfall
Imperium Technology Group Ltd
Revenue
|
51.5m
HKD
|
Cost of Revenue
|
-31.2m
HKD
|
Gross Profit
|
20.3m
HKD
|
Operating Expenses
|
-48.6m
HKD
|
Operating Income
|
-28.3m
HKD
|
Other Expenses
|
-14.9m
HKD
|
Net Income
|
-43.2m
HKD
|
Profitability Score
Profitability Due Diligence
Imperium Technology Group Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.

Score
Imperium Technology Group Ltd's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Imperium Technology Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Imperium Technology Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Imperium Technology Group Ltd
Dividends
Current shareholder yield for Imperium Technology Group Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Imperium Technology Group Ltd
stock under the Base Case scenario is
0.17
HKD.
Compared to the current market price of 1.8 HKD,
Imperium Technology Group Ltd
is
Overvalued by 91%.