investorscraft@gmail.com

Intrinsic ValueLing Yui Holdings Limited (0784.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ling Yui Holdings Limited is a specialized engineering contractor operating within Hong Kong's competitive construction sector. The company's core revenue model is derived from providing comprehensive foundation engineering services, primarily to private sector clients. Its service offerings include critical infrastructure work such as excavation and lateral support systems, pile cap and pile construction, and essential site formation. This positions the firm as a niche player in the foundational stage of building projects, a segment heavily dependent on local real estate development cycles and infrastructure investment. The company's market position is that of a small-cap, regional specialist, facing intense competition from both larger diversified construction firms and other specialized contractors. Its operations are entirely concentrated in Hong Kong, making its fortunes intrinsically linked to the health and regulatory environment of the local property and construction market, which is known for its volatility and sensitivity to economic conditions.

Revenue Profitability And Efficiency

The company generated HKD 214.5 million in revenue for the period. However, operational efficiency was a significant challenge, resulting in a net loss of HKD 20.5 million. This negative profitability, coupled with a negative operating cash flow of HKD 12.3 million, indicates substantial pressure on margins and potential issues with cost management or project execution within a demanding operating environment.

Earnings Power And Capital Efficiency

Earnings power was severely diminished, as evidenced by a diluted EPS of -HKD 0.0257. Capital expenditures were minimal at HKD -0.1 million, suggesting a lack of significant investment in maintaining or upgrading operational capacity. The negative cash flow from operations further underscores a period of weak cash generation and poor capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 14.7 million against total debt of HKD 29.6 million, indicating a leveraged position with limited liquidity. This debt-to-cash ratio, combined with negative cash flows, points to heightened financial risk and potential constraints on the company's ability to meet its obligations or fund operations without external financing.

Growth Trends And Dividend Policy

Current trends reflect financial contraction rather than growth, with the company reporting a net loss. Reflecting this challenging position, the firm maintained a conservative dividend policy, distributing no dividends to shareholders for the period as it likely prioritizes capital preservation. The outlook is contingent on a reversal of its operational performance.

Valuation And Market Expectations

With a market capitalization of approximately HKD 50.4 million, the market is valuing the company at a significant discount to its annual revenue, which is typical for firms experiencing losses. An extremely low beta of 0.022 suggests the stock is perceived by the market as having very low correlation to broader market movements, possibly due to its illiquidity or specific micro risks.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on foundation engineering within the Hong Kong market. However, its outlook is clouded by recent losses and negative cash flows. Future success is heavily dependent on securing profitable contracts and improving operational execution to navigate the cyclical and competitive local construction industry effectively.

Sources

Company Filings (HKEX)Provided financial data

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