investorscraft@gmail.com

Intrinsic ValueSkymission Group Holdings Limited (1429.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

Skymission Group Holdings Limited operates as a specialized formwork works subcontractor within Hong Kong's construction industry, providing essential temporary structural support services for concrete pouring on both public infrastructure and private development projects. The company's core revenue model is derived from contracting with main construction firms, supplemented by ancillary income from the supply and rental of metal scaffolding equipment and related parts. This positions Skymission within the highly competitive and cyclical engineering and construction services sector, where it serves as a niche player dependent on the broader health of Hong Kong's real estate and infrastructure development pipeline. Its market position is that of a service provider to larger contractors, rather than a primary developer, making its fortunes closely tied to project awards and execution capabilities in a concentrated regional market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 402.9 million for the period, indicating significant operational scale. However, this was overshadowed by a substantial net loss of HKD 105.4 million, reflecting severe profitability challenges. Negative operating cash flow of HKD 16.5 million further underscores operational inefficiency and potential cash burn in a difficult operating environment.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0659 demonstrates a complete erosion of earnings power for the period. The negative operating cash flow, coupled with no reported capital expenditures, suggests the company is not investing for future growth and is struggling to generate positive returns on its capital base in the current market.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with minimal cash and equivalents of HKD 665,000 against total debt of HKD 60.7 million. This high leverage ratio, combined with operating losses and negative cash flow, indicates significant financial stress and potential liquidity constraints for meeting obligations.

Growth Trends And Dividend Policy

Current financial results point to a contraction rather than growth, with no dividend payments declared. The company's trajectory is challenged by losses, and its ability to resume a growth path or initiate shareholder returns is contingent on a significant operational turnaround and return to profitability.

Valuation And Market Expectations

With a market capitalization of HKD 64 million, the market is valuing the company at a significant discount to its reported revenue, reflecting deep skepticism about its future earnings potential. The beta of 0.724 suggests the stock is perceived as less volatile than the broader market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's primary strategic advantage is its long-established presence and specialization in Hong Kong's formwork sector. The outlook remains highly uncertain, hinging on its ability to navigate a challenging construction market, improve cost controls, and return to profitability to ensure its ongoing viability as a going concern.

Sources

Company Annual ReportHong 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