investorscraft@gmail.com

Intrinsic ValueWei Yuan Holdings Limited (1343.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Wei Yuan Holdings Limited operates as a specialized civil engineering services provider in Singapore's infrastructure sector, focusing on critical underground utility installations. Its core revenue model is project-based contracting, primarily serving energy utilities and telecommunication companies through the installation of power cables, fiber optic networks, and sewerage pipelines. The company enhances its service offerings with road milling, resurfacing, and technical advisory services, while generating ancillary revenue through equipment leasing and sales of construction materials and milled waste. Operating in a competitive and regulated environment, Wei Yuan leverages its long-established presence since 1991 to maintain relationships with key infrastructure developers and public utility providers. Its market position is that of a niche specialist rather than a broad-based contractor, focusing on precision cable pulling and pipeline projects that require specific technical expertise. This specialization allows it to compete effectively within its targeted segment, though it remains a relatively small player in Singapore's broader construction landscape, dependent on continued infrastructure investment and maintenance cycles from both public and private sector clients.

Revenue Profitability And Efficiency

The company generated HKD 97.0 million in revenue for the period, achieving a net income of HKD 1.7 million, reflecting thin margins characteristic of competitive contracting work. Operating cash flow of HKD 11.3 million significantly exceeded net income, indicating reasonable cash conversion from project billings despite the modest profitability levels in this capital-intensive sector.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0016, earnings power remains constrained by the low-margin nature of civil engineering services. Capital expenditures of HKD 2.7 million were modest relative to operating cash flow, suggesting the company maintains its equipment fleet through selective investments rather than aggressive expansion, aligning with its project-based operational model.

Balance Sheet And Financial Health

The balance sheet shows HKD 16.2 million in cash against HKD 25.7 million in total debt, indicating moderate leverage. This debt level appears manageable given the company's cash generation, though the current liquidity position provides limited buffer for significant project working capital requirements or unexpected market downturns.

Growth Trends And Dividend Policy

The company maintains a conservative financial policy with no dividend distribution, retaining earnings to fund working capital needs and equipment requirements. Growth appears organic and project-dependent rather than driven by expansionary strategies, with performance tied to Singapore's infrastructure development cycle and maintenance spending.

Valuation And Market Expectations

Trading at a market capitalization of HKD 77.7 million, the company values at approximately 0.8 times revenue, reflecting market skepticism about growth prospects in its niche segment. The low beta of 0.6 suggests relative insulation from broad market movements but may also indicate limited investor interest and trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise and established client relationships in Singapore's utility sector. The outlook remains constrained by market size limitations and competitive pressures, though ongoing infrastructure maintenance requirements provide a stable baseline of demand for its specialized services.

Sources

Company description and financial data provided in queryHong Kong Stock Exchange filings

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