investorscraft@gmail.com

Intrinsic ValueGrand Ming Group Holdings Limited (1271.HK)

Previous CloseHK$0.78
Intrinsic Value
Upside potential
Previous Close
HK$0.78

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

Grand Ming Group Holdings Limited operates as a diversified Hong Kong-based company with three core business segments: building construction, property development, and property leasing. The construction division specializes in residential and commercial buildings along with data center facilities, serving both private and public sector clients. The property development arm focuses on developing and selling residential and commercial properties, while the leasing segment generates recurring income from data center and commercial shop rentals. Operating in Hong Kong's competitive construction and real estate markets, the company maintains a niche position through its specialized data center expertise and diversified revenue streams. As a subsidiary of Chan HM Company Limited, Grand Ming leverages its established relationships and local market knowledge to secure projects in a capital-intensive industry characterized by cyclical demand patterns and significant regulatory oversight.

Revenue Profitability And Efficiency

The company generated HKD 1.15 billion in revenue but reported a net loss of HKD 292 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained strong at HKD 461 million, suggesting effective working capital management. The diluted EPS of -HKD 0.21 reflects the net loss position relative to the substantial share count of 1.42 billion shares outstanding.

Earnings Power And Capital Efficiency

Grand Ming's negative net income of HKD 292 million demonstrates current earnings weakness, though the robust operating cash flow of HKD 461 million indicates underlying operational cash generation capability. The minimal capital expenditures of HKD 335,000 suggest a capital-light approach to maintaining operations, potentially reflecting completed major projects or deferred investment during challenging market conditions.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 5.81 billion significantly exceeding the modest cash position of HKD 33.6 million. This high debt load creates substantial financial risk, particularly in Hong Kong's volatile property market. The debt-to-equity structure appears heavily weighted toward liabilities, requiring careful monitoring of refinancing risks and interest coverage capabilities.

Growth Trends And Dividend Policy

Current financial performance shows contraction with a net loss position, and the company maintains a conservative dividend policy with no distributions to shareholders. The absence of dividends reflects management's focus on preserving capital during challenging market conditions. Growth initiatives appear constrained by the high debt burden and current profitability challenges in Hong Kong's construction and property sectors.

Valuation And Market Expectations

With a market capitalization of HKD 1.63 billion, the market appears to be pricing in recovery potential despite current losses. The beta of 0.611 suggests lower volatility than the broader market, possibly reflecting the company's established position and asset base. Investors likely anticipate improvement in property market conditions and successful execution of development projects to restore profitability.

Strategic Advantages And Outlook

The company's diversified operations across construction, development, and leasing provide some resilience against sector-specific downturns. Specialization in data center construction represents a strategic advantage given growing digital infrastructure demand. However, high leverage and Hong Kong's property market volatility present significant challenges requiring careful navigation and potential restructuring to ensure long-term sustainability.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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