investorscraft@gmail.com

Intrinsic ValueWinfull Group Holdings Limited (0183.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Winfull Group Holdings operates as a diversified real estate investment and development company with a multifaceted business model spanning property investment, development, and trading activities across Hong Kong, the United Kingdom, and Japan. The company generates revenue through property appreciation, development profits, and trading margins while maintaining additional revenue streams from renovation services, security investments, and money lending operations. As a subsidiary of Virtue Partner Group Limited, Winfull maintains a niche position in the competitive Asian real estate services sector, leveraging its international property portfolio to create value through strategic acquisitions and dispositions. The company's diversified approach across geographies and real estate segments provides some insulation against regional market volatility while positioning it to capitalize on specific market opportunities in both residential and commercial property markets.

Revenue Profitability And Efficiency

The company reported HKD 41.1 million in revenue for the period, indicating modest operational scale relative to its market capitalization. However, significant challenges are evident with a substantial net loss of HKD 241.9 million, reflecting either property valuation declines, development cost overruns, or impairment charges. Operating cash flow remained positive at HKD 9.8 million, suggesting some underlying operational viability despite the reported accounting losses.

Earnings Power And Capital Efficiency

Winfull's earnings power appears constrained with a diluted EPS of -HKD 0.43, indicating negative profitability for shareholders. The company's capital allocation shows a balanced approach with capital expenditures of HKD 9.2 million nearly matching operating cash flow generation. This suggests cautious investment spending amid challenging market conditions rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet shows HKD 230.1 million in cash against total debt of HKD 292.6 million, indicating a moderate leverage position with debt exceeding liquid assets. The cash position provides some liquidity buffer, though the company's ability to service debt may depend on property dispositions or additional financing given current operational losses.

Growth Trends And Dividend Policy

Current performance shows contraction with significant losses outweighing revenue generation. The company maintains a conservative dividend policy with no distributions to shareholders, preserving capital for operational needs and potential debt servicing. This approach reflects management's focus on financial stability rather than shareholder returns amid challenging market conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 107.7 million, the market appears to be valuing the company below its cash position, suggesting skepticism about asset values or future profitability. The low beta of 0.161 indicates relatively low correlation with broader market movements, typical for small-cap real estate companies with specific asset-driven valuations.

Strategic Advantages And Outlook

The company's primary advantage lies in its international property portfolio and diversified revenue streams across real estate services. However, the significant losses and leveraged balance sheet present substantial challenges. The outlook depends on property market recovery, successful asset monetization, and improved operational efficiency across its diverse business segments.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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