investorscraft@gmail.com

Intrinsic ValueSunway International Holdings Limited (0058.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

Sunway International Holdings Limited operates as a specialized construction materials manufacturer serving Hong Kong and mainland China's infrastructure and property development sectors. The company's core revenue model centers on producing and distributing essential building components including pre-stressed high-strength concrete piles, ready-mixed concrete, autoclaved sand-lime bricks, and innovative eco-permeable concrete products. Operating within the competitive basic materials sector, Sunway leverages its manufacturing expertise to supply critical materials for urban development projects while maintaining a niche position through specialized product offerings. The company supplements its materials business with selective property development activities, creating an integrated approach to the construction value chain. Despite operating in a cyclical industry sensitive to construction activity and government infrastructure spending, Sunway maintains its market presence through established customer relationships and regional operational focus, though it faces intense competition from larger construction materials conglomerates with greater scale and resources.

Revenue Profitability And Efficiency

The company generated HKD 256.4 million in revenue during the period but reported a significant net loss of HKD 56.1 million, indicating substantial profitability challenges. Operating cash flow was negative at HKD 14.3 million, reflecting operational inefficiencies and potential working capital pressures in a competitive construction materials market. The absence of capital expenditures suggests limited investment in capacity expansion or modernization initiatives.

Earnings Power And Capital Efficiency

Sunway's diluted EPS of -HKD 0.31 demonstrates weak earnings power amid challenging market conditions. The negative operating cash flow combined with zero capital expenditures indicates constrained capital allocation options and potentially limited reinvestment opportunities. The company's capital efficiency appears suboptimal, with resources not generating positive returns in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 10.6 million in cash against HKD 27.3 million in total debt, creating a net debt position that raises liquidity concerns. The modest cash position relative to outstanding obligations suggests limited financial flexibility. The debt burden, while not excessive, compounds the challenges presented by ongoing operational losses and negative cash generation.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with significant losses overshadowing revenue generation. The company maintained a zero dividend policy, consistent with its loss-making position and need to preserve capital. This approach reflects management's focus on navigating current challenges rather than returning capital to shareholders amid operational difficulties.

Valuation And Market Expectations

With a market capitalization of approximately HKD 36 million, the market values the company at a significant discount to its revenue, reflecting concerns about sustained profitability challenges. The negative beta of -1.06 suggests unusual price behavior relative to the broader market, potentially indicating specialized risk factors or limited trading liquidity influencing valuation metrics in this niche construction materials segment.

Strategic Advantages And Outlook

Sunway's strategic position rests on its specialized product portfolio and established presence in Hong Kong's construction ecosystem. However, the outlook remains challenging given current losses and competitive pressures. Success depends on improving operational efficiency, managing debt obligations, and potentially leveraging its property development activities to create additional value streams amid difficult market conditions in the construction materials sector.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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