investorscraft@gmail.com

Intrinsic ValueWeiye Holdings Limited (1570.HK)

Previous CloseHK$6.10
Intrinsic Value
Upside potential
Previous Close
HK$6.10

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

Weiye Holdings Limited operates as a diversified investment holding company with two primary segments: Property Development and Equipment Manufacturing. Its property development arm focuses on constructing residential and commercial properties across China, Singapore, and other international markets, including specialized resettlement housing projects. The equipment manufacturing division produces and trades specialized HVAC, air purification, and clean room equipment such as fan filter units and air showers, serving industrial and marine sectors. Additionally, the company engages in building materials trading, intelligent parking solutions development, and provides ancillary services including property management, logistics, and technology consultation. This dual-segment approach positions Weiye in both the cyclical real estate development industry and the more stable industrial equipment manufacturing market, though it faces intense competition in China's crowded property sector and specialized industrial supply chains. The company's international presence provides some geographic diversification but exposes it to multiple regulatory environments and economic conditions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 43.1 million with a significant net loss of HKD 311.3 million, reflecting substantial challenges in both operating segments. Negative operating cash flow of HKD 182.8 million indicates severe operational inefficiencies and potential liquidity constraints. The diluted EPS of -1.63 further confirms deep profitability issues across the business model.

Earnings Power And Capital Efficiency

Weiye demonstrates weak earnings power with substantial negative income and cash flow generation. The negative operating cash flow significantly exceeds capital expenditures of HKD 3.9 million, indicating poor capital allocation and inefficient use of resources. The company's core operations are not generating sufficient returns to cover its operational costs and investment needs.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of HKD 988.6 million against cash and equivalents of only HKD 31.2 million, creating a strained liquidity position. The high debt burden relative to limited cash reserves suggests significant financial stress and potential solvency challenges that may require restructuring or additional financing.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend distribution reflecting preservation of limited capital. The negative financial metrics across revenue, income, and cash flow suggest the company is in a defensive posture rather than pursuing expansion, likely focusing on stabilization amid challenging market conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 274.6 million and negative earnings, the market appears to be valuing the company based on its asset base rather than earnings potential. The beta of 0.736 suggests moderate sensitivity to market movements, though current valuation likely incorporates significant distress premiums given the financial performance.

Strategic Advantages And Outlook

The company's diversified operations across property development and equipment manufacturing provide some business mix diversification, though both segments appear challenged. The outlook remains uncertain given the substantial losses, negative cash flow, and high debt levels, requiring significant operational improvements or strategic restructuring to achieve sustainable operations.

Sources

Company annual reportsHong Kong Stock Exchange filings

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