investorscraft@gmail.com

Intrinsic ValueAB Builders Group Limited (1615.HK)

Previous CloseHK$0.32
Intrinsic Value
Upside potential
Previous Close
HK$0.32

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

AB Builders Group Limited operates as a specialized construction and engineering firm primarily serving the Macau and Hong Kong markets. Its core business model revolves around providing comprehensive structural and fitting-out works, including critical substructure and superstructure services such as foundation construction, basement development, piling, and pile cap operations. The company generates revenue through project-based contracts in the building construction sector, supplemented by ancillary activities including the sale of air purification systems and management services. Operating within the competitive engineering and construction industry, AB Builders has established a niche position focusing on the specific infrastructural needs of Macau's development landscape. The company's market positioning is characterized by its regional specialization and technical expertise in foundational construction works, catering primarily to commercial and residential development projects in its operating territories. This focused approach allows it to maintain relevance in specific project types while facing competition from both local contractors and larger regional construction firms.

Revenue Profitability And Efficiency

The company generated HKD 182.0 million in revenue for the period, achieving a net income of HKD 9.4 million, representing a modest net profit margin of approximately 5.2%. Operational efficiency appears challenged as evidenced by negative operating cash flow of HKD 44.97 million, significantly outweighing capital expenditures of only HKD 0.12 million, indicating potential working capital management issues.

Earnings Power And Capital Efficiency

With diluted earnings per share of HKD 0.0157, the company demonstrates limited earnings power relative to its market capitalization. The substantial negative operating cash flow compared to minimal capital expenditures suggests inefficient capital deployment and potential challenges in converting project revenues into cash generation, raising questions about sustainable earnings capacity.

Balance Sheet And Financial Health

The balance sheet shows a conservative debt profile with total debt of HKD 19.7 million against cash and equivalents of HKD 44.6 million, providing a comfortable liquidity position. The net cash position indicates financial stability, though the negative operating cash flow warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining all earnings for operational needs and potential growth initiatives. Given the specialized nature of its construction services in Macau and Hong Kong, growth prospects are inherently tied to regional construction activity levels and infrastructure development cycles in these markets.

Valuation And Market Expectations

Trading with a market capitalization of HKD 148.2 million, the company carries a negative beta of -0.138, suggesting counter-cyclical characteristics relative to the broader market. The current valuation reflects market expectations for stable but limited growth prospects in its specialized construction niche.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence and technical expertise in Macau's construction sector, particularly in foundational works. The outlook remains dependent on regional construction activity, with the company's niche specialization providing some insulation but also limiting diversification opportunities beyond its core markets.

Sources

Company financial statementsHong 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