investorscraft@gmail.com

Intrinsic ValueFEG Holdings Corporation Limited (1413.HK)

Previous CloseHK$0.38
Intrinsic Value
Upside potential
Previous Close
HK$0.38

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

FEG Holdings Corporation Limited operates as a specialized foundation works contractor primarily serving Hong Kong's construction sector. The company generates revenue through excavation and lateral support services, pile cap construction, underground drainage systems, and comprehensive site formation works. Operating in the capital-intensive engineering and construction industry, the company competes in a mature market characterized by project-based revenue streams and significant exposure to Hong Kong's infrastructure development cycles and real estate construction activity. The company's market position is that of a niche specialist contractor rather than a large-scale construction firm, focusing on specific foundation engineering services that require specialized expertise and equipment. This positioning allows the company to serve both public infrastructure projects and private development contracts, though it remains vulnerable to cyclical fluctuations in Hong Kong's construction sector and competitive pressures from both local and international engineering firms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 404.95 million but experienced significant challenges with a net loss of HKD 81.52 million and negative diluted EPS of HKD 0.0788. Operating cash flow was negative at HKD 11.48 million, indicating operational strain despite revenue generation. The negative cash flow from operations suggests potential issues with working capital management or project profitability.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss and negative operating cash flow. Capital expenditures of HKD 6.8 million represent investment in maintaining operational capabilities, though the negative returns suggest inefficient capital deployment. The company's ability to generate positive returns on invested capital appears challenged in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows moderate financial flexibility with HKD 33.92 million in cash and equivalents against modest total debt of HKD 5.59 million, indicating a conservative debt profile. However, the negative operating cash flow and recent losses may pressure liquidity over time. The current cash position provides some buffer but may not be sufficient to sustain prolonged operational losses.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and cash flow challenges. Growth trends appear negative given the substantial net loss and contracting operational cash flow. The company's performance suggests it is navigating a difficult operating environment in Hong Kong's construction sector rather than pursuing expansion.

Valuation And Market Expectations

With a market capitalization of HKD 114 million, the market appears to be pricing the company at a significant discount to its revenue base, reflecting concerns about profitability and future prospects. The low beta of 0.416 suggests the stock is less volatile than the broader market, possibly indicating limited investor interest or perception as a value trap given the challenging financial performance.

Strategic Advantages And Outlook

The company's specialized expertise in foundation works provides some competitive advantage in niche projects, but the outlook remains challenging given the current financial performance. Success will depend on improving project margins, managing costs effectively, and securing profitable contracts in Hong Kong's competitive construction market. The company must address operational inefficiencies to return to profitability.

Sources

Company financial reportsHong Kong Stock Exchange filings

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