investorscraft@gmail.com

Intrinsic ValueSH Group (Holdings) Limited (1637.HK)

Previous CloseHK$0.33
Intrinsic Value
Upside potential
Previous Close
HK$0.33

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

SH Group (Holdings) Limited operates as a specialized electrical and mechanical (E&M) engineering services provider in Hong Kong, serving both public infrastructure projects and private sector developments. Its core revenue model is project-based, deriving income from the comprehensive supply, installation, and maintenance of critical building systems. The company's service portfolio is concentrated on mechanical ventilation and air-conditioning (MVAC) systems, which form its primary offering, supplemented by low voltage electrical systems, fire services, and plumbing and drainage solutions. Operating within the competitive Hong Kong construction and engineering sector, the company occupies a niche position as a focused subcontractor. Its market positioning is inherently tied to local construction activity and government infrastructure spending, making it a regional player dependent on the health of the Hong Kong built environment rather than a diversified industrial conglomerate with international reach.

Revenue Profitability And Efficiency

The company generated HKD 608.5 million in revenue for the period. Profitability was modest, with net income of HKD 5.4 million, resulting in a thin net margin. Operating cash flow of HKD 88.5 million was significantly stronger than net income, indicating healthy cash conversion from its project-based operations and effective working capital management on its engineering contracts.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0135, reflecting the company's current earnings power. Capital expenditures were minimal at HKD -11,000, which is characteristic of an asset-light service business that does not require significant ongoing investment in property, plant, and equipment to maintain its operations, suggesting high capital efficiency.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, evidenced by cash and equivalents of HKD 97.5 million. Total debt is negligible at HKD 534,000, resulting in a net cash position. This conservative capital structure indicates very low financial risk and ample capacity to fund operations and potential opportunities without leverage.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, consistent with a strategy of retaining earnings to fund operations and growth within its capital-intensive project cycle. Future growth is directly correlated with the award of new E&M engineering contracts and the overall level of construction and infrastructure investment in its primary Hong Kong market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 80.8 million, the market values the company at a significant discount to its annual revenue. A beta of 0.105 suggests the stock is perceived by the market as being far less volatile than the broader market, potentially reflecting its small size and niche, local focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence and specialization within the Hong Kong E&M engineering sector. Its outlook is intrinsically linked to the health of the local construction industry and public infrastructure spending. Its strong, unleveraged balance sheet provides stability but growth remains contingent on successfully securing new projects in a competitive market.

Sources

Company DescriptionProvided Financial Data

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