investorscraft@gmail.com

Intrinsic ValueRaffles Interior Limited (1376.HK)

Previous CloseHK$0.11
Intrinsic Value
Upside potential
Previous Close
HK$0.11

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

Raffles Interior Limited operates as a specialized interior fitting-out contractor primarily serving Singapore's private commercial and light-industrial property sectors. The company generates revenue through comprehensive project management and construction services, including custom manufacturing of carpentry/joinery fixtures, installation of ceiling systems, floor finishing, metal works, and MEP installations. As a established player founded in 1986, Raffles Interior maintains a niche position within Singapore's competitive construction services industry, leveraging its subsidiary structure under Ultimate Global Enterprises Limited. The firm targets professional consultants and construction contractors, offering integrated solutions from design through maintenance, positioning itself as a specialized service provider rather than a general contractor. This focused approach allows the company to maintain expertise in interior finishing works while competing against larger diversified construction firms in the Singapore market.

Revenue Profitability And Efficiency

The company reported HKD 47.12 million in revenue for the period but experienced a net loss of HKD 4.15 million, indicating margin pressure within its competitive market. Despite generating positive operating cash flow of HKD 2.29 million, profitability challenges persist in the current operating environment, reflecting the project-based nature of interior fitting-out services.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0006, demonstrating minimal earnings power relative to the substantial share count. Capital expenditures of HKD 1.84 million were largely offset by operating cash generation, suggesting disciplined capital allocation despite the challenging profitability environment in the interior fitting-out sector.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 15.80 million in cash against HKD 11.13 million in total debt, providing adequate financial flexibility. This conservative balance sheet structure supports ongoing operations despite the recent net loss, with manageable leverage levels for a company of its size.

Growth Trends And Dividend Policy

No dividends were distributed during the period, consistent with the company's loss position and focus on preserving capital. The current financial performance suggests challenging growth conditions in Singapore's interior fitting-out market, requiring strategic repositioning to return to sustainable profitability.

Valuation And Market Expectations

With a market capitalization of HKD 360 million, the market appears to be pricing in recovery potential beyond current financial metrics. The negative beta of -1.552 suggests unusual correlation patterns with broader market movements, possibly reflecting the specialized nature of its business model.

Strategic Advantages And Outlook

The company's long-established presence since 1986 provides industry experience and client relationships, though current financial performance indicates operational challenges. Success will depend on improving project margins, managing competitive pressures, and leveraging its specialized expertise in Singapore's commercial interior market.

Sources

Company financial reportsHong Kong Stock Exchange filingsCorporate description 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