investorscraft@gmail.com

Intrinsic ValueFullwealth International Group Holdings Limited (1034.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Fullwealth International Group Holdings Limited operates as a Hong Kong-based conglomerate with two primary business segments: civil engineering and building works, and education and training services. Its construction division specializes in critical infrastructure projects including site formation, excavation and lateral support systems, pile cap construction, and public works involving roads, drainage, and waterworks. The company also undertakes alteration and addition works, serving both public and private sector clients in a competitive local market. Complementing its core operations, the firm has diversified into education, offering specialized training programs in performing arts, cultural studies, and internet and e-commerce skills. This dual-sector approach provides revenue diversification but exposes the company to cyclical construction demand and evolving educational trends. As a subsidiary of Victory Way Global, it maintains a niche position in Hong Kong's construction industry, competing with larger established contractors while leveraging its longstanding presence since 1997. The strategic pivot to 'International Group' in 2021 suggests ambitions beyond its current geographic focus, though international operations remain unverified in available data.

Revenue Profitability And Efficiency

The company generated HKD 340.8 million in revenue for FY2022, achieving a robust net income of HKD 71.8 million. This translates to a high net profit margin of approximately 21%, indicating strong cost control and operational efficiency within its projects. The diluted EPS stood at HKD 0.0449, reflecting profitability on a per-share basis for its large shareholder base.

Earnings Power And Capital Efficiency

Operating cash flow was strongly positive at HKD 69.6 million, significantly exceeding net income and demonstrating high-quality earnings conversion. Capital expenditures were minimal at HKD 1.8 million, indicating a capital-light business model that does not require heavy ongoing investment to maintain its current operational scale and service offerings.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with HKD 166.2 million in cash and equivalents against minimal total debt of HKD 1.4 million, resulting in a substantial net cash position. This conservative financial structure provides significant liquidity and financial flexibility to navigate market cycles or pursue strategic opportunities without leverage concerns.

Growth Trends And Dividend Policy

Specific historical growth rates are unavailable from provided data. The company maintained a zero dividend policy for FY2022, opting to retain all earnings despite strong profitability. This suggests a strategy of capital conservation or potential reinvestment for future growth initiatives rather than immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 240 million, the stock trades at a P/E ratio of approximately 3.3x based on FY2022 earnings, indicating a significant market discount. This low valuation multiple may reflect perceptions of limited growth prospects, market saturation in its core segments, or the illiquid nature of small-cap Hong Kong stocks.

Strategic Advantages And Outlook

The company's key advantages include its established track record in Hong Kong's construction sector, a debt-free balance sheet with ample liquidity, and a diversified revenue stream spanning construction and education. Future performance will likely depend on its ability to secure new construction contracts in a competitive market and successfully scale its educational services division to drive growth.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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