investorscraft@gmail.com

Intrinsic ValueMacau E&M Holding Limited (1408.HK)

Previous CloseHK$0.26
Intrinsic Value
Upside potential
Previous Close
HK$0.26

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

Macau E&M Holding Limited operates as a specialized electrical and mechanical engineering contractor serving the Macau market, with a primary focus on the property development and hospitality sectors. The company generates revenue through comprehensive engineering contract works including installation, maintenance, and repair services for critical building systems. Its core service offerings encompass low voltage electrical systems, HVAC (heating, ventilation, and air-conditioning) installations, and extra low voltage system works, supplemented by testing, commissioning, and ongoing facility management services. The company maintains a niche position within Macau's construction and property services industry, leveraging its specialized technical expertise to serve commercial, residential, and hospitality clients. This market positioning allows it to capitalize on Macau's continuous infrastructure development and property maintenance requirements, though it remains highly dependent on regional economic conditions and construction activity levels in its limited geographic market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 92.1 million for the period but experienced a net loss of HKD 2.5 million, indicating margin pressure within its contracting operations. Negative operating cash flow of HKD 3.9 million suggests challenges in working capital management or project timing, though the absence of capital expenditures indicates minimal investment in growth assets during this period.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.005, the company demonstrated weak earnings power in the current period. The negative operating cash flow relative to revenue indicates inefficiencies in converting contracts into cash, though the substantial cash balance provides some operational flexibility despite the current profitability challenges.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 99.9 million in cash against total debt of HKD 12.4 million, resulting in a net cash position. This conservative balance sheet structure provides significant financial stability and capacity to weather operational challenges, though the cash-heavy approach may indicate limited investment opportunities.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position. The absence of capital expenditures suggests a cautious approach to growth investment, potentially indicating management's focus on preserving capital amid challenging market conditions rather than pursuing aggressive expansion.

Valuation And Market Expectations

Trading at a market capitalization of HKD 97.5 million, the company's valuation reflects investor concerns about its recent profitability challenges. The negative beta of -0.793 suggests the stock exhibits counter-cyclical behavior relative to the broader market, potentially indicating defensive characteristics during market downturns.

Strategic Advantages And Outlook

The company's specialized expertise in Macau's E&M engineering sector provides a competitive moat within its regional market. However, its concentrated geographic focus and dependence on Macau's construction cycle present both opportunities and risks. The strong balance sheet offers strategic flexibility for potential market recovery or selective investments.

Sources

Company financial reportsHong 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