investorscraft@gmail.com

Intrinsic ValueYau Lee Holdings Limited (0406.HK)

Previous CloseHK$0.77
Intrinsic Value
Upside potential
Previous Close
HK$0.77

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

Yau Lee Holdings Limited is a diversified construction and engineering conglomerate operating primarily in Hong Kong, with additional activities in Macau, Singapore, and Mainland China. The company's core revenue model is built on securing contracts for construction projects from both private developers and government institutions, encompassing a wide spectrum from residential and commercial buildings to hotels and resorts. Its operations are segmented into Construction, Electrical and Mechanical Installation, Building Materials Supply, Property Investment and Development, and Hotel Operations, creating a vertically integrated service offering. This structure allows Yau Lee to control multiple aspects of the construction value chain, from material supply and specialized installation services to property development and management. Within the competitive Asian construction sector, the company has established a solid market position over its six-decade history, leveraging its expertise in complex project delivery and its ability to offer a comprehensive suite of services including advanced construction IT, BIM, and environmental engineering solutions. Its long-standing relationships with institutional clients and its diversified service portfolio provide a defensive moat against cyclical downturns in specific construction sub-sectors, though it remains exposed to broader regional economic and real estate market conditions.

Revenue Profitability And Efficiency

The company reported substantial revenue of HKD 9.62 billion for the period, demonstrating its significant scale of operations. However, profitability was challenged, with a net loss of HKD 98.88 million and negative diluted EPS of HKD -0.23. Operational cash flow was also negative at HKD -280.08 million, which, combined with capital expenditures of HKD -170.59 million, indicates potential pressure on liquidity from project cycles or working capital requirements.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss for the period. The negative operating cash flow suggests that core operations consumed cash rather than generating it, which may reflect timing differences in large construction project billings or increased working capital needs. Capital expenditures remain significant as the company invests in maintaining its operational capabilities across its diversified segments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 718.65 million against total debt of HKD 2.79 billion, indicating a leveraged financial structure common in capital-intensive construction. The debt level requires careful management, especially in light of the negative operating cash flow. The company's ability to service this debt will be contingent on improving project profitability and cash conversion cycles.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of HKD 0.05, signaling a commitment to shareholder returns. This may be supported by retained earnings from previous profitable periods or a strategic decision to preserve investor confidence. Growth is likely tied to the award of new construction contracts and the performance of its property investment and development segment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 328.54 million, the market is valuing the company at a significant discount to its annual revenue, reflecting concerns over its recent profitability and cash flow challenges. The beta of 0.667 suggests the stock is less volatile than the broader market, which may indicate perceived stability or lower growth expectations from investors.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-established presence, diversified service offerings, and vertical integration within the construction value chain. Its outlook is intrinsically linked to the health of the real estate and infrastructure development markets in its operating regions. Success will depend on securing profitable contracts, managing project execution efficiently, and navigating the cyclical nature of the construction industry.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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