investorscraft@gmail.com

Intrinsic ValueK.H. Group Holdings Ltd. (1557.HK)

Previous CloseHK$0.43
Intrinsic Value
Upside potential
Previous Close
HK$0.43

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

K.H. Group Holdings operates as a specialized foundation engineering contractor serving Hong Kong and mainland China's construction sectors. The company generates revenue through two primary segments: foundation services, which includes piling, excavation, and ground stabilization work for infrastructure and building projects, and ancillary operations involving machinery leasing and electronic device trading. Operating in the highly competitive engineering and construction industry, the company targets both public infrastructure projects and private development contracts. Its market position is that of a regional niche player rather than a large-scale contractor, focusing on specialized foundation work that requires specific technical expertise and equipment. The company's subsidiary structure under Blessing Well Enterprise Limited provides operational support but limits its competitive scale against larger construction conglomerates in the region. This specialized focus allows them to maintain relationships with developers and contractors who require specific foundation expertise, though market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

The company reported HKD 129.58 million in revenue but experienced significant challenges with a net loss of HKD 57.59 million and negative operating cash flow of HKD 6.51 million. This performance indicates substantial operational inefficiencies and potential margin pressure within the competitive construction sector, reflecting difficulties in converting revenue into sustainable profitability.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.12 and negative cash generation, the company demonstrates weak earnings power. The minimal capital expenditures of only HKD 4,000 suggest either constrained investment capacity or a strategic pause in capital deployment, indicating challenges in achieving capital efficiency and returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows HKD 48.48 million in cash against HKD 54.06 million in total debt, creating a concerning liquidity position. This debt-to-cash ratio indicates financial stress, potentially limiting operational flexibility and increasing reliance on external financing for ongoing projects and working capital requirements.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with no dividend distribution reflecting the company's loss position and cash constraints. The absence of shareholder returns aligns with the need to preserve capital during this challenging operational period, with growth prospects dependent on market recovery and operational turnaround.

Valuation And Market Expectations

Trading at a market capitalization of HKD 114.72 million with a beta of 0.814, the market appears to price in significant operational challenges. The valuation reflects investor skepticism about near-term recovery prospects, with expectations centered on the company's ability to restructure operations and improve project profitability.

Strategic Advantages And Outlook

The company's long-standing industry presence since 1985 provides some market familiarity, but current financial distress overshadows any strategic advantages. The outlook remains challenging, requiring significant operational restructuring, cost management improvements, and potentially strategic repositioning to capitalize on infrastructure development opportunities in its operating regions.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial data providers

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