investorscraft@gmail.com

Intrinsic ValueCR Construction Group Holdings Limited (1582.HK)

Previous CloseHK$0.36
Intrinsic Value
Upside potential
Previous Close
HK$0.36

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

CR Construction Group Holdings Limited operates as a specialized building contractor serving both Hong Kong and Malaysia markets, focusing on comprehensive construction services across residential, commercial, and industrial sectors. The company generates revenue through project-based contracting for public and private sector clients, offering full-spectrum services including new construction, repair, maintenance, and alteration works. Operating within the competitive engineering and construction industry, the firm leverages its established presence since 1967 to maintain relationships with diverse clientele while navigating the cyclical nature of construction demand. Its market positioning reflects a mid-tier contractor with geographic diversification between Hong Kong's developed market and Malaysia's emerging opportunities, allowing for risk mitigation across different economic cycles. The company maintains operational flexibility through its subsidiary structure under CR Construction Investments Limited, enabling focused service delivery while adapting to regional regulatory environments and construction standards.

Revenue Profitability And Efficiency

The company generated HKD 6.07 billion in revenue with net income of HKD 53.7 million, reflecting thin margins characteristic of the competitive construction sector. Operating cash flow of HKD 251.0 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures remained minimal at HKD 7.0 million, demonstrating capital-light operations focused on project execution rather than heavy asset ownership.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.11 reflects moderate earnings power relative to the company's scale. The substantial operating cash flow generation compared to net income suggests effective working capital management and project timing. The minimal capital expenditure requirements indicate asset-light operations that prioritize contractual execution over fixed asset investments, enhancing capital efficiency in project-based contracting.

Balance Sheet And Financial Health

The company maintains HKD 330.8 million in cash against total debt of HKD 664.7 million, providing adequate liquidity coverage. The debt level appears manageable given the company's cash flow generation capacity and project-based business model. The balance sheet structure supports ongoing operations while maintaining flexibility for selective project bidding and working capital requirements.

Growth Trends And Dividend Policy

The company demonstrates stability through consistent operations across economic cycles, supported by its established market presence. A dividend of HKD 0.018 per share indicates a commitment to shareholder returns despite the capital-intensive nature of construction contracting. The geographic diversification between Hong Kong and Malaysia provides growth optionality across different market conditions and development cycles.

Valuation And Market Expectations

With a market capitalization of HKD 200 million, the company trades at modest multiples relative to its revenue base and earnings. The low beta of 0.347 suggests the market perceives the stock as defensive relative to broader market movements, possibly reflecting the essential nature of construction services and stable public sector contracting.

Strategic Advantages And Outlook

The company benefits from long-established industry relationships and operational expertise developed since 1967. Its dual-market presence in Hong Kong and Malaysia provides diversification benefits while maintaining focus on core construction competencies. The outlook remains tied to regional construction activity levels, with the ability to leverage its experience across both public and private sector projects.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial data provided

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