Madison Holdings Group Ltd
HKEX:8057

Watchlist Manager
Madison Holdings Group Ltd Logo
Madison Holdings Group Ltd
HKEX:8057
Watchlist
Price: 0.13 HKD Market Closed
Market Cap: 81m HKD
Have any thoughts about
Madison Holdings Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Madison Holdings Group Ltd stock under the Base Case scenario is 0.54 HKD. Compared to the current market price of 0.13 HKD, Madison Holdings Group Ltd is Undervalued by 76%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
0.54 HKD
Undervaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Madison Holdings Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Madison Holdings Group Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Madison Holdings Group Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Madison Holdings Group Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Madison Holdings Group Ltd

Provide an overview of the primary business activities
of Madison Holdings Group Ltd.

What unique competitive advantages
does Madison Holdings Group Ltd hold over its rivals?

What risks and challenges
does Madison Holdings Group Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Madison Holdings Group Ltd.

Provide P/S
for Madison Holdings Group Ltd.

Provide P/E
for Madison Holdings Group Ltd.

Provide P/OCF
for Madison Holdings Group Ltd.

Provide P/FCFE
for Madison Holdings Group Ltd.

Provide P/B
for Madison Holdings Group Ltd.

Provide EV/S
for Madison Holdings Group Ltd.

Provide EV/GP
for Madison Holdings Group Ltd.

Provide EV/EBITDA
for Madison Holdings Group Ltd.

Provide EV/EBIT
for Madison Holdings Group Ltd.

Provide EV/OCF
for Madison Holdings Group Ltd.

Provide EV/FCFF
for Madison Holdings Group Ltd.

Provide EV/IC
for Madison Holdings Group Ltd.

Compare the intrinsic valuations
of Madison Holdings Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Madison Holdings Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Madison Holdings Group Ltd compared to its peers.

Compare the P/E ratios
of Madison Holdings Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Madison Holdings Group Ltd with its peers.

Analyze the financial leverage
of Madison Holdings Group Ltd compared to its main competitors.

Show all profitability ratios
for Madison Holdings Group Ltd.

Provide ROE
for Madison Holdings Group Ltd.

Provide ROA
for Madison Holdings Group Ltd.

Provide ROIC
for Madison Holdings Group Ltd.

Provide ROCE
for Madison Holdings Group Ltd.

Provide Gross Margin
for Madison Holdings Group Ltd.

Provide Operating Margin
for Madison Holdings Group Ltd.

Provide Net Margin
for Madison Holdings Group Ltd.

Provide FCF Margin
for Madison Holdings Group Ltd.

Show all solvency ratios
for Madison Holdings Group Ltd.

Provide D/E Ratio
for Madison Holdings Group Ltd.

Provide D/A Ratio
for Madison Holdings Group Ltd.

Provide Interest Coverage Ratio
for Madison Holdings Group Ltd.

Provide Altman Z-Score Ratio
for Madison Holdings Group Ltd.

Provide Quick Ratio
for Madison Holdings Group Ltd.

Provide Current Ratio
for Madison Holdings Group Ltd.

Provide Cash Ratio
for Madison Holdings Group Ltd.

What is the historical Revenue growth
over the last 5 years for Madison Holdings Group Ltd?

What is the historical Net Income growth
over the last 5 years for Madison Holdings Group Ltd?

What is the current Free Cash Flow
of Madison Holdings Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Madison Holdings Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Madison Holdings Group Ltd

Current Assets 322.8m
Cash & Short-Term Investments 13.3m
Receivables 303.3m
Other Current Assets 6.2m
Non-Current Assets 37.7m
PP&E 4.1m
Intangibles 10.3m
Other Non-Current Assets 23.3m
Current Liabilities 187.3m
Accounts Payable 12.4m
Short-Term Debt 105.1m
Other Current Liabilities 69.8m
Non-Current Liabilities 274.6m
Other Non-Current Liabilities 274.6m
Efficiency

Earnings Waterfall
Madison Holdings Group Ltd

Revenue
102.5m HKD
Cost of Revenue
-23.8m HKD
Gross Profit
78.8m HKD
Operating Expenses
-96.7m HKD
Operating Income
-17.9m HKD
Other Expenses
-5.2m HKD
Net Income
-23.1m HKD

Free Cash Flow Analysis
Madison Holdings Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Madison Holdings Group Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Exceptional ROE
Exceptional 1-Year Revenue Growth
42/100
Profitability
Score

Madison Holdings Group Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Madison Holdings Group Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
32/100
Solvency
Score

Madison Holdings Group Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Madison Holdings Group Ltd

There are no price targets for Madison Holdings Group Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Madison Holdings Group Ltd?

Click here to dive deeper.

Dividends

Madison Holdings Group Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for Madison Holdings 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Madison Holdings Group Ltd Logo
Madison Holdings Group Ltd

Country

Hong Kong

Industry

Retail

Market Cap

81m HKD

Dividend Yield

0%

Description

Madison Holdings Group Ltd. is an investment holding company. The company employs 128 full-time employees The company went IPO on 2015-10-08. Along with subsidiaries, the Company operates its business through five segments. The Sales of Alcoholic Beverages segment is involved in the retail sales and wholesales of wine products and other alcoholic beverages. The Financial Services segment is engaged in provision of financial consultancy service and securities and futures dealing services. The Blockchain Services segment engages in provision of transaction verification and high-performance computing services. The Loan Financing Services segment involves in provision of loan financing and loan referral services. The Auction segment is engaged in provision of auction of alcoholic beverages business.

Contact

Unit 26-28, 8/F, One Island South, 2 Heung Yip Road, Wong Chuk Hang
+85222009188.0
www.madison-group.com.hk

IPO

2015-10-08

Employees

128

Officers

Executive Director
Dr. Yuk Shan Cheung
Financial Controller of Madison (China) Limited
Mr. Yin Cho
Company Secretary
Ms. Ka Yan Tse ACIS, ACS

See Also

Discover More
What is the Intrinsic Value of one Madison Holdings Group Ltd stock?

The intrinsic value of one Madison Holdings Group Ltd stock under the Base Case scenario is 0.54 HKD.

Is Madison Holdings Group Ltd stock undervalued or overvalued?

Compared to the current market price of 0.13 HKD, Madison Holdings Group Ltd is Undervalued by 76%.

Back to Top