XMH Holdings (BQF.SI): The Hidden Data Centre Play Trading at a 5.3% FCF Yield

Investment Thesis: XMH Holdings has emerged from obscurity as a critical supplier to Southeast Asia's fastest-growing data centre market through its Mech-Power subsidiary, which manufactures containerized backup power systems. Trading at just 6.9x P/E with a 5.3% FCF yield, 36.6% ROE, and 19.3% ROIC, the company appears significantly undervalued relative to both its quality metrics and growth runway in Johor's explosive data centre buildout.

Current Price: SGD 1.58 | Market Cap: SGD 173M | FCF Yield: 5.3% | P/E: 6.9x

The Business: Positioned at the Heart of Asia's AI Infrastructure Boom

From Marine Engines to Data Centre Backbone

XMH Holdings is a Singapore-listed company that operates through three segments: Distribution (marine engines), After-sales, and Projects (power generator sets). The company's transformation began in October 2013 when it acquired Mech-Power Generator for SGD 17.4 million—a move that would prove prescient given the data centre explosion that followed.

The Mech-Power Advantage

Mech-Power manufactures containerized diesel backup generator systems—essentially very large batteries for data centres. These aren't your standard portable generators. We're talking about custom-built systems that are:

• 13.8 meters long, 3.18 meters wide, and 3.4 meters tall

• Assembled in a cost-competitive 150,000 sq ft factory in Johor, Malaysia

• Designed to provide emergency backup power when data centres face outages

• Critical infrastructure that data centre operators cannot compromise on

Key Competitive Moats:

1. Market Dominance: ~50% market share in Singapore for high-end generator sets

2. Johor Manufacturing: Low-cost production base vs Singapore competitors

3. Technical Expertise: 60+ skilled workforce with decades of experience

4. Established Relationships: Track record with blue-chip data centre operators

5. 80% Revenue from Singapore: Despite Johor production, serving the wealthy Singapore market

The Johor Data Centre Mega-Trend: A Once-in-a-Generation Opportunity

The Numbers Are Staggering

Johor's data centre capacity has experienced unprecedented growth:

• 2021: 10MW total capacity

• 2024: 1,500MW capacity (live + under construction + committed + early stage)

• Growth: 150x increase in just three years

To put this in perspective, Johor went from essentially zero to becoming Malaysia's largest data centre market and the 9th largest in Asia-Pacific.

Why Johor? The Singapore Spillover Effect

Singapore's 2019 Moratorium: Singapore banned new data centre construction due to resource constraints (water, power). When the ban was lifted in 2022, stringent conditions remained including a 60MW cap per facility.

The Perfect Storm for Johor:

• Geographic proximity: Connected to Singapore by two causeways

• Cost arbitrage: Land, power, and water significantly cheaper than Singapore

• Strong infrastructure: YTL Green Data Center Park (275 acres), Sedenak Tech Park (745 acres), Nusajaya Tech Park (509 acres)

• Government support: Johor-Singapore Special Economic Zone with tax breaks

• Strategic location: Serves Asia-Pacific with low latency to Singapore

Who's Building in Johor?

The list reads like a who's who of global tech:

US Giants: Microsoft (USD 2.2B), Google (USD 2B), Oracle (USD 6.5B), Nvidia, Equinix

Chinese Players: ByteDance/TikTok (MYR 10B AI hub), GDS Holdings, Bridge Data Centres

Regional Champions: Singapore's Keppel, ST Telemedia, Princeton Digital Group, Malaysia's YTL

AI-Driven Demand: AWS launched Malaysia cloud region with MYR 29.2B investment over 15 years

Financial Performance: Quality Metrics Hidden in Plain Sight

FY2025 Financials (Year Ending April 30, 2025)

Balance Sheet: Fortress-Like Strength

Key Observation: Near-zero net debt position with strong current ratio demonstrates operational discipline and provides flexibility for growth investments.

Valuation Analysis: The 5.3% FCF Yield Mystery

Why Is This FCF Yield So High?

At first glance, a 5.3% FCF yield (FCF/Market Cap = 9.3M / 173M) seems almost too good to be true for a company with:

• 36.6% ROE

• 19.3% ROIC (well above typical cost of capital of 8-10%)

• Exposure to a secular growth mega-trend

• Strong competitive position

Let's explore potential explanations:

Hypothesis 1: Market Misunderstanding of the Business Mix

The Problem: XMH is classified as a "Trading Companies and Distributors" in the Industrials sector. Most investors likely see:

• A marine engine distributor (low-growth, cyclical)

• Small-cap Singapore stock (limited coverage)

• Complex business structure (Distribution + After-sales + Projects)

The Reality: The market may be underweighting:

• The Projects segment's exposure to data centre CapEx

• Mech-Power's dominant market position

• The non-linear growth potential from Johor's 150x capacity expansion

Hypothesis 2: Lumpy Revenue Recognition

Generator set manufacturing involves:

• Large, project-based contracts

• Long lead times (manufacturing + testing + installation)

• Lumpy revenue recognition patterns

Historical volatility may be causing multiple compression despite strong underlying fundamentals.

Hypothesis 3: Small-Cap Discount

With a market cap of just SGD 173M (USD 128M):

• Limited institutional ownership

• Poor liquidity (average volume ~80,000 shares/day)

• No analyst coverage (0 analysts according to sources)

• Lack of ESG/IR sophistication

Hypothesis 4: The Quality Is Real, But Growth Uncertainty Remains

Bear Case Considerations:

1. Data Centre Overcapacity Risk: Are developers building ahead of demand?

2. Competition: Can XMH maintain 50% market share as market grows?

3. Capital Intensity: Will rapid growth require more CapEx than current 0.2M run rate?

4. Working Capital: Generator manufacturing is working capital intensive

5. Singapore Dependence: 80% revenue concentration risk

Quality Metrics: McKinsey's Valuation Framework Applied

Based on Tim Koller's research from your project knowledge, company value is a function of two metrics: ROIC and Growth.

ROIC Analysis: Exceptional Capital Efficiency

ROIC: 19.3% (vs ~8-10% cost of capital)

This means XMH generates SGD 19.30 of operating profit for every SGD 100 invested in the business. This is the hallmark of a quality compounder.

Why is ROIC so high?

1. Asset-Light Model:

   • Low CapEx (0.2M vs 9.4M operating cash flow)

   • Outsources key components (engines, alternators, radiators)

   • Factory in Johor (owned since 2011, already depreciated)

2. Pricing Power:

   • 50% market share allows premium pricing

   • Critical infrastructure = customers cannot compromise on quality

   • Switching costs are high (technical expertise, certifications)

3. Operational Excellence:

   • 32.6% gross margins

   • 19.4% operating margins

   • 15.3% net margins (all above industry averages)

Growth Analysis: The 1,500MW Question

Current State:

• FY2025 Revenue: SGD 167M

• Estimated Projects segment: ~SGD 50M (user's estimate)

Growth Runway:

• Johor: 1,500MW capacity (live + pipeline)

• Each MW of data centre requires significant backup power

• Rule of thumb: 2-3x IT load in backup generator capacity

• If each MW needs SGD 33K in generator equipment (rough estimate): 1,500MW × 3 × SGD 33K = SGD 148M total addressable market in Johor alone

But there's a catch:

• Not all 1,500MW is live (includes early-stage planning)

• XMH won't win 100% of contracts

• Competition is intensifying

• Installation timeline is multi-year

Conservative Growth Scenario:

• If XMH captures 30% of live + under construction projects over next 3 years

• That's still 20-30% revenue CAGR for Projects segment

• With high ROIC, this translates to significant shareholder value creation

Valuation: Multiple Approaches

Approach 1: Comparable Company Analysis

Data Centre Infrastructure Peers:

Caveat: XMH is not a pure-play, and REITs trade at premium multiples due to dividend requirements. But even adjusting for business mix, XMH appears undervalued.

Approach 2: DCF Valuation (Simplified)

Assumptions:

• FCF Base: SGD 9.3M (FY2025)

• Growth: 12% CAGR for 5 years (conservative given Johor runway)

• Terminal Growth: 3%

• WACC: 9%

Calculation:

Year 1-5 FCF (growing at 12%):

• Y1: 10.4M | Y2: 11.7M | Y3: 13.1M | Y4: 14.6M | Y5: 16.4M

PV of Y1-5 FCF: SGD 52.6M

Terminal Value = 16.4M × (1.03) / (0.09 - 0.03) = SGD 282M PV of Terminal Value = 282M / 1.09^5 = SGD 183M

Enterprise Value = 52.6M + 183M = SGD 236M

Add: Net Cash = (0.7M) Equity Value = SGD 235M

Current Market Cap: SGD 173M Implied Upside: 36%

Fair Value Per Share: SGD 2.14 vs Current SGD 1.58

Approach 3: Reverse DCF (What's Priced In?)

At current market cap of SGD 173M with SGD 9.3M FCF:

Assuming 9% WACC and 3% terminal growth:

• The market is pricing in 0% FCF growth for the next decade

• Or alternatively, expecting FCF to decline

This seems excessively pessimistic given:

• Johor data centre boom is still early innings

• Strong competitive position

• High ROIC allows growth without dilution

Risk Analysis: What Could Go Wrong?

Risk #1: Data Centre Overcapacity (HIGH IMPACT, MEDIUM PROBABILITY)

The Concern: Developers may be building ahead of demand, especially with 1,500MW in various stages of development.

Mitigants:

• Cloud hyperscalers (AWS, Google, Microsoft) are making multi-billion commitments

• AI workloads require significantly more compute than traditional cloud

• Singapore moratorium creates artificial scarcity, ensuring Johor demand

• 5-10 year supply contracts typical in the industry

Our View: Some consolidation likely, but long-term trend is structurally bullish.

Risk #2: Competition Erosion (MEDIUM IMPACT, MEDIUM PROBABILITY)

The Concern: 50% market share is difficult to maintain as market grows 150x.

Mitigants:

• First-mover advantage with existing relationships

• Technical expertise takes years to replicate

• Data centre operators prioritize reliability over cost

• Switching costs are high (certifications, testing, integration)

Our View: Share may drift to 30-40%, but market growth more than compensates.

Risk #3: Working Capital Trap (MEDIUM IMPACT, LOW PROBABILITY)

The Concern: Rapid growth in generator manufacturing could consume cash through working capital buildup.

Mitigants:

• Strong operating cash flow to net profit conversion (9.4M / 25.5M = 37%)

• Healthy current ratio of 1.27

• Established supplier relationships allow favorable terms

Our View: Management track record suggests discipline, but worth monitoring.

Risk #4: Singapore Revenue Concentration (HIGH IMPACT, LOW PROBABILITY)

The Concern: 80% revenue from Singapore creates geographic risk.

Mitigants:

• Singapore data centre demand remains strong despite moratorium lift

• XMH expanding to Indonesia, Vietnam per company reports

• Economic downturn in Singapore would affect all regional players

Our View: Diversification would be positive but not critical near-term.

Risk #5: Small-Cap Illiquidity (LOW IMPACT, ONGOING)

The Concern: Daily volume ~80K shares makes building large positions difficult.

Reality Check:

• For individual investors, this is a feature not a bug

• Illiquidity creates the mispricing opportunity

• Average daily volume of SGD 126K is sufficient for most investors

The FCF Yield Question Answered

So why is the FCF yield 5.3%?

After thorough analysis, we believe it's a combination of:

1. Market Structure (40% weight): Small-cap Singapore stock with zero analyst coverage and poor liquidity creates significant information inefficiency.

2. Business Complexity (25% weight): Multi-segment business (Marine + Projects) obscures the high-quality data centre exposure. Most investors likely don't understand the Mech-Power story.

3. Legitimate Uncertainty (20% weight): While the Johor trend is clear, there are legitimate questions about:

   • XMH's ability to scale

   • Competition from larger players

   • Timing of project ramp-up

   • Overcapacity risk

4. Financial Engineering Skepticism (15% weight): Investors may question whether FCF is sustainable given the project-based nature and working capital requirements.

The bottom line: We believe points 1 and 2 create a mispricing opportunity, while points 3 and 4 require prudent position sizing and monitoring.

Investment Framework: ROIC + Growth + FCF Optionality

Applying the McKinsey/Tim Koller framework from your project knowledge:

✅ High ROIC: 19.3%

• Well above cost of capital (8-10%)

• Demonstrates competitive moat and pricing power

• Capital-light model allows reinvestment at high returns

✅ Growth Runway: 15-25% CAGR Potential

• Johor data centre market growing from 10MW to 1,500MW

• Even if XMH captures declining market share, absolute revenue grows

• Projects segment can compound at high rates for 3-5 years

✅ FCF Optionality: Low CapEx Business

• CapEx of just SGD 0.2M vs SGD 9.3M FCF

• FCF conversion ratio of 37% (OCF/Net Profit)

• Management can choose to:

  • Return cash to shareholders (currently 8.4% dividend yield)

  • Invest in capacity expansion

  • Make accretive M&A (e.g., Mech-Power acquisition was transformational)

Remember: If you have two fast-growing companies growing at the same rate, but one of them has a higher return on capital, it won't have to invest as much to achieve that growth. As a result, it'll generate more cash flows and should be worth a lot more.

This is exactly XMH's profile.

Valuation Summary Table

Final Verdict: High-Quality Compounder at Value Price

The Bull Case (Base Case Probability: 60%)

If Johor data centre buildout continues for 3-5 years:

• Projects segment revenue grows from SGD 50M to SGD 100M+ (15-20% CAGR)

• Total company revenue reaches SGD 250M by FY2028

• FCF grows to SGD 15-18M

• Multiple re-rates from 6.9x to 10-12x P/E (still cheap)

• Target Price: SGD 2.50-3.00 (58-90% upside) over 3 years

• IRR: 16-23% + 8% dividend yield = 24-31% total return

The Base Case (Probability: 25%)

If growth moderates but quality persists:

• Projects segment grows 10% CAGR

• FCF stabilizes at SGD 10-12M

• Multiple stays flat at 6-8x P/E

• Target Price: SGD 1.80-2.00 (14-27% upside)

• IRR: 4-8% + 8% dividend = 12-16% total return

The Bear Case (Probability: 15%)

If data centre overcapacity hits or competition intensifies:

• Projects segment revenue declines 10-20%

• FCF falls to SGD 6-8M

• Multiple compresses to 5-6x P/E

• Target Price: SGD 1.00-1.20 (-24% to -37% downside)

The "Why Now?" Question

Three catalysts could drive re-rating:

1. Analyst Initiation: Small-cap Singapore brokers may discover this story as Projects revenue becomes material (2-3 quarters from now)

2. Data Centre Revenue Disclosure: If management breaks out Projects segment performance more clearly in FY2026, market will re-rate

3. M&A or Dividend Policy Change: With strong FCF and low CapEx, management could signal confidence through higher dividends or accretive acquisitions

But the best catalyst is simply time: As FY2026 and FY2027 results come in showing Projects growth, the market will be forced to recognize the quality + growth combination.

Position Sizing Recommendation

For a quality-focused compounder portfolio:

2-4% position size seems appropriate given:

✅ Pros:

• Exceptional ROIC and ROE

• Exposure to secular data centre trend

• Strong balance sheet

• Attractive valuation (6.9x P/E, 5.3% FCF yield)

• Significant upside optionality

⚠️ Cons:

• Small-cap illiquidity

• Limited track record in high-growth environment

• Geographic concentration

• Legitimate overcapacity concerns

• Zero analyst coverage creates information risk

This is not a "core portfolio" holding like Microsoft or Visa, but rather a tactical compounder with exceptional risk/reward in a specific growth phase.

Monitoring Plan: What to Watch

Quarterly:

• Projects segment revenue growth

• Gross margin stability (watch for price competition)

• Working capital as % of revenue

• New contract wins (size and terms)

Annually:

• Johor data centre market capacity (live + under construction)

• Market share evolution

• ROIC sustainability

• Management capital allocation decisions

Exit Triggers:

• ROIC falls below 12% (signals moat erosion)

• Debt/Equity rises above 0.75 (financial stress)

• Projects revenue declines 2 consecutive quarters (demand weakness)

• Multiple expands above 15x P/E (fairly valued)

"FCF yield 5.3% - how can that be so high?"

My assumptions so far:

1. The market doesn't understand the business - It's classified as a trading distributor, obscuring the high-quality generator manufacturing exposure

2. Small-cap inefficiency - Zero analyst coverage, poor liquidity, and limited institutional interest create mispricing

3. Lumpy financials - Project-based revenue creates volatility that depresses multiples despite strong underlying quality

4. Legitimate uncertainty - Data centre overcapacity risk and competitive dynamics introduce real uncertainty

But the quality is real:

• 36.6% ROE and 19.3% ROIC are not a value trap

• Exposure to one of Asia's most exciting infrastructure buildouts

• Capital-light model allows compounding without dilution

• Strong balance sheet provides downside protection

For investors who understand the Johor data centre story and have conviction in hyperscaler buildout over the next 3-5 years, XMH Holdings offers a rare combination of quality metrics at a value price.

The 5.3% FCF yield isn't too good to be true - it's simply too small and too complex for most investors to notice.

Right now it sits on my watchlist, which you can access in real-time in our community.

Would you like to stay ahead of opportunities like this? Join our community where we share real-time trade alerts and deep-dive analyses of businesses with true competitive advantages. Don't just trade the market - invest in excellence.

Want to receive our trade alerts and detailed analysis in real-time? Join our community of value investors who understand that pricing power is the ultimate competitive advantage. Receive our trade alerts on your phone? Download the app here