investorscraft@gmail.com

Intrinsic ValueShun Wo Group Holdings Limited (1591.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

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

Shun Wo Group Holdings Limited operates as a specialized foundation engineering contractor in Hong Kong's construction sector, focusing on critical infrastructure support systems. The company generates revenue through three primary service lines: excavation and lateral support works, socketed H-piling and mini-piling operations, and pile caps construction projects. As a subsidiary of May City Holdings Limited, Shun Wo leverages its established industry presence since 1995 to secure contracts in Hong Kong's competitive construction market, serving both public and private sector clients requiring specialized foundation solutions for buildings and infrastructure projects. The company's market position reflects the cyclical nature of construction demand in Hong Kong, where it competes with numerous local contractors while maintaining expertise in technically complex foundation works that require specialized equipment and engineering capabilities. This niche focus allows Shun Wo to target specific project types rather than competing across the broader construction landscape, though it remains exposed to regional economic conditions and property development cycles that drive demand for its specialized services.

Revenue Profitability And Efficiency

The company reported revenue of HKD 166.3 million but experienced operational challenges with a net loss of HKD 5.7 million and negative diluted EPS of HKD 0.0142. Operating cash flow was negative HKD 1.8 million, while capital expenditures of HKD 10.5 million indicate ongoing investment in equipment despite current profitability pressures in a competitive market environment.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the net loss position and negative operating cash flow. The substantial capital expenditure relative to revenue suggests significant investment requirements for maintaining specialized equipment, though the company maintains a strong cash position that provides operational flexibility during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows exceptional liquidity with HKD 85.2 million in cash against minimal total debt of HKD 0.6 million, indicating a conservative financial structure. This robust cash position provides a substantial buffer against operational losses and supports continued investment in necessary equipment for future projects.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position. Growth trends appear challenged given current profitability metrics, though the strong cash position may support potential recovery if market conditions improve and operational efficiency can be restored.

Valuation And Market Expectations

With a market capitalization of HKD 71.2 million, the company trades below its cash balance, reflecting market skepticism about near-term profitability recovery. The beta of 1.473 indicates higher volatility than the market, typical for small-cap construction stocks facing operational challenges in cyclical industries.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized expertise in foundation works and strong balance sheet providing operational resilience. The outlook remains cautious given current profitability challenges, though the cash-rich position offers flexibility to navigate market cycles and potentially capitalize on recovery opportunities in Hong Kong's construction sector.

Sources

Company financial reportsHong Kong Stock Exchange filings

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