investorscraft@gmail.com

Intrinsic ValueHygieia Group Limited (1650.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Hygieia Group Limited operates as a provider of essential general cleaning services, primarily within the built environment sectors of Singapore and Thailand. Its core revenue model is based on securing and executing service contracts for a diverse clientele, including public town councils, private commercial properties, medical centres, shopping malls, hotels, and educational institutions. The company functions within the industrials sector's facility services niche, a market characterized by consistent demand driven by urban maintenance and public health standards. Its market positioning is that of a regional, specialized contractor, leveraging long-term relationships and operational expertise to maintain its foothold in a competitive landscape dominated by both large integrated firms and smaller local operators. This focus on reliable service delivery for essential, non-discretionary cleaning needs provides a degree of revenue stability, though it also subjects the business to margin pressures from labour costs and competitive tender processes.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 74.7 million. Profitability was subdued, with net income of HKD 756 thousand, indicating very thin margins. Operating cash flow of HKD 2.17 million was positive and significantly higher than net income, suggesting reasonable cash conversion from its operations despite the low profitability.

Earnings Power And Capital Efficiency

The company's earnings power appears limited, with diluted EPS of HKD 0.0004 reflecting the challenges of its low-margin business model. Capital expenditures were a modest HKD 668 thousand, indicating a capital-light operation that does not require significant ongoing investment to maintain its service capabilities, which is typical for a labour-intensive service business.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure. Cash and equivalents of HKD 10.39 million provide a solid liquidity buffer, while total debt of HKD 3.9 million is manageable. The company maintains a net cash position, indicating financial stability and a low-risk profile from a solvency perspective.

Growth Trends And Dividend Policy

Top-line growth appears stagnant based on the reported revenue. Despite minimal earnings, the company distributed a dividend of HKD 0.0121 per share, which may be supported by its strong cash position rather than current earnings power, potentially indicating a commitment to shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 194 million, the market valuation implies a significant premium to its current earnings and revenue base. The exceptionally low beta of 0.061 suggests the stock is perceived by the market as a very low-risk, defensive asset, largely uncorrelated to broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence and specialization in essential cleaning services within its operating regions. The outlook is likely tied to its ability to manage labour costs effectively and secure new contracts, though growth prospects in a mature, competitive market may remain limited without geographic or service diversification.

Sources

Company Annual ReportHong 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