investorscraft@gmail.com

Intrinsic ValueWai Kee Holdings Limited (0610.HK)

Previous CloseHK$0.90
Intrinsic Value
Upside potential
Previous Close
HK$0.90

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

Wai Kee Holdings operates as a diversified infrastructure conglomerate with core operations in Hong Kong and mainland China. The company's business model integrates construction services, materials production, and infrastructure investments across multiple segments including civil engineering, sewage treatment, quarrying, and property development. Its revenue streams derive from project-based construction contracts, material sales, toll road operations, and strategic investments. The company maintains a vertically integrated approach, controlling both construction services and material supply chains. This diversification provides some insulation against cyclical construction downturns while leveraging Hong Kong's ongoing infrastructure development needs. Wai Kee's market position reflects its established presence since 1970, though it operates in a highly competitive construction sector dominated by larger players. The company's niche in sewage treatment and steam fuel operations provides some differentiation, while its property development segment offers potential upside from Hong Kong's real estate market.

Revenue Profitability And Efficiency

The company generated HKD 14.48 billion in revenue but reported a significant net loss of HKD 3.09 billion, indicating severe profitability challenges. The negative EPS of HKD -3.89 reflects substantial operational difficulties or potential write-downs. Operating cash flow of HKD 753.5 million suggests some underlying operational viability despite the reported losses, though this requires careful analysis of non-cash charges affecting the income statement.

Earnings Power And Capital Efficiency

Current earnings power appears severely compromised given the substantial net loss position. The positive operating cash flow of HKD 753.5 million contrasts sharply with the reported net loss, suggesting significant non-cash impairments or accounting adjustments. Capital expenditures of HKD 105.5 million represent a modest investment level relative to the company's scale, potentially indicating conservative capital allocation amid challenging conditions.

Balance Sheet And Financial Health

The balance sheet shows HKD 1.97 billion in cash against HKD 1.19 billion in total debt, providing adequate liquidity coverage. The net cash position offers some financial flexibility, though the substantial reported losses may pressure this position over time. The debt level appears manageable relative to the cash position, but ongoing losses could erode the company's financial stability if not addressed.

Growth Trends And Dividend Policy

The company suspended dividend payments, reflecting its current loss-making position and need to preserve capital. The significant revenue base suggests established operations, but the substantial losses indicate either cyclical downturn or structural challenges. Growth prospects appear constrained until profitability is restored, with the company likely focusing on operational turnaround rather than expansion in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 611 million, the company trades at a significant discount to its revenue base, reflecting market skepticism about recovery prospects. The negative beta of -0.015 suggests unusual correlation patterns with the broader market, potentially indicating specialized risk factors or limited trading liquidity affecting price discovery.

Strategic Advantages And Outlook

The company's diversified infrastructure portfolio and established market presence provide some strategic advantages, though current performance challenges are substantial. The outlook depends on successfully addressing the factors driving losses, potentially through restructuring, asset optimization, or benefiting from infrastructure stimulus in its operating regions. The vertical integration across construction and materials could provide competitive advantages if market conditions improve.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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