EN DE

Indigo Star Holdings Ltd (8373) Fair Value & Analysis

Industrials · HK · Market cap HK$28.8M

IS Indigo Star Holdings Ltd 8373 · HK
PriceHK$0.8200
Fair ValueHK$0.5151
Upside-37.2%
Quality51/100
Watch Indigo Star Holdings Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.4% net margin
negative free cash flow
Ranks above peers (6/10)
Narrow moat 27/100
Evidence: High Range HK$0.3859 – HK$0.6435 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 3 days ago

Share price +17.1% over the past month.

A solid business, but screening 37% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.6435). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$3.45 HK$0.5400 Fair Value HK$0.5151 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.5400 – HK$3.45 · fair‑value band HK$0.3859 – HK$0.6435 · the HK$0.8200 price screens above the HK$0.5151 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Indigo Star Holdings Ltd (8373) currently trades at HK$0.8200, while our model-based Fair Value estimate is HK$0.5151, implying the stock looks roughly 37.2% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Indigo Star Holdings Ltd generated revenue of HK$81.7M at a net margin of 2.4%. Revenue declined 8.5% year over year. It earns a return on equity of 10.5%. The balance sheet holds a net cash position of HK$7.4M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.3859 (bear case) to HK$0.6435 (bull case); at HK$0.8200, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 26% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -34% fair-value upside, at -37%, 8373 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income HK$0.3800 HK$0.4100 HK$0.4500 76
Growth-Adj P/E HK$1.24 HK$1.77 HK$2.31 68
ROIC Compounder HK$0.6900 HK$0.8500 HK$0.9500 67
All 15 models by family
DCF Models
Owner Earnings HK$0.8100 HK$1.30 HK$2.17 31
Earnings-Based
Graham-Dodd HK$0.3300 HK$2.30 HK$3.23 54
Lynch FV HK$1.01 HK$1.44 HK$1.87 50
PEG = 1.0 HK$1.01 HK$1.44 HK$1.87 46
EPV HK$0.6200 HK$0.6600 HK$0.6900 59
Multiples
P/E Multiple HK$0.7700 HK$1.02 HK$1.28 63
P/S Multiple HK$0.6200 HK$0.8300 HK$1.03 58
P/B Multiple HK$0.6200 HK$0.8300 HK$1.03 55
EV/EBIT HK$1.11 HK$1.38 HK$1.65 53
EV/EBITDA HK$1.13 HK$1.41 HK$1.69 54
EV/Revenue HK$0.8700 HK$1.12 HK$1.37 43
Asset-Based
NCAV (Graham) HK$0.2400 HK$0.3300 HK$0.4900 50
Economic Profit
Residual Income HK$0.3800 HK$0.4100 HK$0.4500 76
ROIC Compounder HK$0.6900 HK$0.8500 HK$0.9500 67
Growth Earnings
Growth-Adj P/E HK$1.24 HK$1.77 HK$2.31 68

Widest divergence: Growth Earnings (HK$1.77) versus Asset-Based (HK$0.3300). Highest evidence: Residual Income (76).

Notify me when 8373 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$81.7M
Revenue growth (YoY) -8.5%
Net margin 2.4%
Return on equity 10.5%
Free cash flow −HK$259K FY2025
P/E ratio 2.5 as of Jul 3, 2026
More key figures
Operating margin -0.9%
EPS growth (YoY) -7.6%
Net cash HK$7.4M FY2023

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 53 · Market factors (momentum, volatility) 77

Profitability 52
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 8
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 81
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Indigo Star Holdings Limited, an investment holding company, operates as a subcontractor for structural reinforced and concrete works in Singapore, Hong Kong, and the British Virgin Islands.

Full company description

Indigo Star Holdings Limited, an investment holding company, operates as a subcontractor for structural reinforced and concrete works in Singapore, Hong Kong, and the British Virgin Islands. It undertakes reinforced concrete works, including steel reinforced, formwork erection, labor supply for the construction industry, and concrete works of general building and civil engineering projects. The company undertakes general building projects, such as construction of hotels, hospitals, mixed development, and court buildings; and civil engineering works comprising construction of MRT stations, as well as is involved in building construction; trading of tiles, mobile phones, and accessories; and supply of building materials. The company was founded in 1996 and is headquartered in Singapore. Indigo Star Holdings Limited operates as a subsidiary of Splendor Investment Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Indigo Star Holdings Ltd reported revenue of HK$81.7M in FY2025 versus HK$16.0M in FY2021, a compound +50.3%/yr. Reported net income was HK$1.9M in FY2025.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$81.7M
Latest YoY
−5.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+35.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+54.0%
Avg. growth/yr (10Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.6%
Revenue +50.3%/yr
FY21 HK$16.0M
FY22 HK$32.6M
FY23 HK$44.3M
FY24 HK$86.4M
FY25 HK$81.7M
Net income
FY21 −HK$4.1M
FY22 HK$292K
FY23 HK$999K
FY24 HK$3.2M
FY25 HK$1.9M

8373 screens 37% overvalued. Compare with Larsen & Toubro Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Indigo Star Holdings Ltd Fair Value". https://www.fairvalue-calculator.com/stock/8373

Peer Group

Engineering & Construction · 837 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 51 · Above median
Fair Value upside −37% · Below median
Return on equity (TTM) 11% · Above median
Return on assets 3% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) -1% · Bottom 25%
Revenue growth -9% · Below median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 2.5× · Cheaper than 75% of peers
P/B 0.19× · Cheaper than 75% of peers
P/S (TTM) 0.05× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 14
FUTURE 0 · sector 15
PAST 42 · sector 26
HEALTH 0 · sector 94
DIVIDEND 0 · sector 43

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,020 ₹1,994 -50%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹230.00 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 35,200 KRW 23,135 KRW -34%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare Indigo Star Holdings Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Indigo Star Holdings Ltd (8373) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.5151 versus a price of HK$0.8200, about −37% (overvalued).
What is the fair value of 8373?
Our model-based fair value for Indigo Star Holdings Ltd is HK$0.5151 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.8200.
What is the quality score of 8373?
Indigo Star Holdings Ltd has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Indigo Star Holdings Ltd (8373)?
Indigo Star Holdings Ltd reported trailing-twelve-month revenue of about HK$81.7M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 8373?
The net profit margin of Indigo Star Holdings Ltd is about 2.4%, meaning it keeps roughly 2.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Indigo Star Holdings Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.