investorscraft@gmail.com

Intrinsic ValueYuk Wing Group Holdings Limited (1536.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

Yuk Wing Group Holdings Limited operates as a specialized manufacturer and trader of down-the-hole (DTH) rock drilling tools, serving the construction, mining, and infrastructure sectors. The company's core revenue model combines manufacturing proprietary drilling equipment with trading complementary machinery, creating a diversified industrial supply chain. Its product portfolio includes DTH hammers, casing systems, button bits, drill pipes, and specialized cluster drills used in foundation piling, quarrying, and water well drilling applications. Operating primarily in Hong Kong, Macau, and mainland China with international reach, Yuk Wing occupies a niche position within the industrial machinery sector by providing essential tools for critical drilling operations. The company's vertical integration from manufacturing to trading allows it to capture value across the supply chain while serving both equipment manufacturers and end-users in construction and resource extraction industries.

Revenue Profitability And Efficiency

The company generated HKD 217.1 million in revenue but reported a net loss of HKD 12.5 million, indicating margin pressure within its operational segments. Despite the negative bottom line, Yuk Wing maintained positive operating cash flow of HKD 11.5 million, suggesting some operational efficiency in working capital management. The negative earnings per share of HKD 0.0304 reflects the challenging profitability environment faced by the specialized industrial equipment sector.

Earnings Power And Capital Efficiency

Yuk Wing's earnings power appears constrained given the reported net loss, though the positive operating cash flow indicates some cash generation capability. Capital expenditures of HKD 9.5 million represent significant investment in maintaining manufacturing capabilities. The company's ability to convert revenue into cash flow despite negative net income suggests effective management of receivables and inventory within its trading operations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 42.2 million in cash and equivalents against total debt of HKD 13.9 million, providing a comfortable buffer. This conservative financial structure supports operational flexibility despite current profitability challenges. The balance sheet reflects a manufacturing business with moderate leverage and sufficient working capital to sustain operations through market cycles.

Growth Trends And Dividend Policy

Current financial performance does not indicate strong growth momentum, with the company reporting losses during the period. Yuk Wing maintains a conservative dividend policy, distributing no dividends to preserve capital for operational needs and potential recovery. The company's growth prospects are likely tied to infrastructure development cycles and mining activity in its core markets.

Valuation And Market Expectations

With a market capitalization of HKD 68.4 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about near-term profitability recovery. The negative beta of -0.304 suggests the stock exhibits counter-cyclical behavior relative to the broader market, possibly due to its niche industrial focus and small capitalization.

Strategic Advantages And Outlook

Yuk Wing's vertical integration from manufacturing to trading provides cost control advantages and market access across the drilling equipment value chain. The company's specialized product expertise in DTH tools creates barriers to entry in its niche market. Outlook remains cautious given current profitability challenges, though its strong balance sheet provides stability to navigate market cycles and capitalize on infrastructure development opportunities in its operating regions.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

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