investorscraft@gmail.com

Intrinsic ValueSuperland Group Holdings Limited (0368.HK)

Previous CloseHK$0.44
Intrinsic Value
Upside potential
Previous Close
HK$0.44

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

Superland Group Holdings Limited operates as a specialized fitting-out contractor primarily serving Hong Kong's property sector. The company generates revenue through comprehensive interior fitting-out services for residential developments, hotels, club houses, and commercial properties including shopping malls. Its business model encompasses both main contracting and subcontracting arrangements, supplemented by electrical installation services and minor works. Operating in the competitive Hong Kong construction services market, Superland maintains a niche position focusing on high-quality interior finishing rather than structural construction. The company leverages its established relationships with property developers and management companies to secure projects, competing on technical expertise and project delivery capabilities rather than scale. As a subsidiary of Fate Investment Company Limited, Superland benefits from stable ownership while navigating the cyclical nature of Hong Kong's property and construction markets, which are influenced by economic conditions, government policies, and real estate development cycles.

Revenue Profitability And Efficiency

The company reported revenue of HKD 902.3 million with net income of HKD 18.9 million, reflecting a net margin of approximately 2.1%. Operating cash flow of HKD 34.2 million exceeded net income, indicating reasonable cash conversion. Capital expenditures were minimal at HKD 3.2 million, suggesting capital-light operations typical for fitting-out contractors.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.024 reflects modest earnings power relative to the company's scale. The business demonstrates capital efficiency through negative net capital expenditures, characteristic of service-based operations that require minimal fixed asset investments. Operating cash flow coverage of earnings suggests sustainable operational performance.

Balance Sheet And Financial Health

The balance sheet shows HKD 57.9 million in cash against total debt of HKD 498.4 million, indicating significant leverage. The debt-heavy structure may reflect industry norms for securing performance bonds and financing working capital, though it presents financial risk during market downturns or project delays.

Growth Trends And Dividend Policy

The company maintained a dividend payout of HKD 0.0167 per share, representing a payout ratio of approximately 71% based on earnings. This dividend policy suggests management's commitment to shareholder returns despite modest profitability. Growth prospects are tied to Hong Kong's property market cycle and construction activity levels.

Valuation And Market Expectations

With a market capitalization of HKD 240 million, the company trades at approximately 0.27 times revenue and 12.7 times earnings. The negative beta of -0.344 suggests counter-cyclical characteristics relative to the broader market, possibly reflecting defensive qualities during market stress.

Strategic Advantages And Outlook

Superland's strategic position lies in its specialized expertise and established client relationships within Hong Kong's property sector. The outlook depends on property market conditions, with renovation and maintenance work providing some revenue stability during development cycles. The company must manage its leveraged balance sheet while maintaining competitive service quality.

Sources

Company annual 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