investorscraft@gmail.com

Intrinsic ValueSundart Holdings Limited (1568.HK)

Previous CloseHK$0.82
Intrinsic Value
Upside potential
Previous Close
HK$0.82

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

Sundart Holdings Limited operates as a specialized fitting-out services provider primarily serving the Greater China region, including mainland China, Hong Kong, and Macau. The company has established a comprehensive service portfolio encompassing interior decoration projects for diverse property types including hotels, serviced apartments, residential complexes, commercial buildings, and industrial facilities. Its integrated business model combines project execution with material manufacturing, allowing for vertical integration across the value chain. The company manufactures and distributes interior decorative materials, particularly timber products such as fire-rated doors and wooden furniture, while also providing project management and consultancy services. This dual approach of service provision and product manufacturing creates synergistic advantages in cost control and quality assurance. Operating in the competitive construction services sector, Sundart maintains its market position through decades of operational experience since its 1986 founding, leveraging its subsidiary structure under Reach Glory International Limited to navigate regional market dynamics.

Revenue Profitability And Efficiency

Sundart generated HKD 6.0 billion in revenue for FY 2024 with net income of HKD 320.8 million, representing a net margin of approximately 5.3%. The company demonstrated strong cash generation with operating cash flow of HKD 861.7 million, significantly exceeding net income and indicating efficient working capital management. Capital expenditures were minimal at HKD 0, suggesting asset-light operations and conservative investment approach.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.15, reflecting reasonable earnings power relative to its market capitalization. Operating cash flow substantially exceeded net income by nearly 2.7 times, indicating high-quality earnings and efficient conversion of accounting profits into cash. The absence of capital expenditures suggests the business requires minimal ongoing investment to maintain operations.

Balance Sheet And Financial Health

Sundart maintains a robust balance sheet with HKD 2.64 billion in cash and equivalents against minimal total debt of HKD 41.9 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffer and financial flexibility. The strong cash position relative to debt indicates low financial risk and capacity to withstand industry cyclicality.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing HKD 0.06 per share representing a 40% payout ratio based on EPS. This dividend distribution demonstrates management's commitment to returning capital to shareholders while maintaining ample cash reserves for operational needs and potential growth opportunities in the fitting-out services market.

Valuation And Market Expectations

With a market capitalization of HKD 1.55 billion, the company trades at approximately 0.26 times revenue and 4.8 times net income. The negative beta of -0.169 suggests the stock exhibits counter-cyclical characteristics relative to the broader market, potentially reflecting its defensive positioning in the property services sector.

Strategic Advantages And Outlook

Sundart's vertically integrated model combining service provision with material manufacturing provides cost advantages and quality control. Its established presence since 1986 and extensive experience in the Greater China region represent significant competitive strengths. The company's strong balance sheet positions it well to navigate market cycles and potentially capitalize on consolidation opportunities in the fragmented fitting-out services industry.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

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