investorscraft@gmail.com

Intrinsic ValueDimmi Life Holdings Limited (1667.HK)

Previous CloseHK$0.42
Intrinsic Value
Upside potential
Previous Close
HK$0.42

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

Dimmi Life Holdings Limited, operating as Milestone Builder Holdings, is a Hong Kong-based investment holding company primarily engaged in the construction sector. Its core business model revolves from providing specialized building construction services, including alterations, additions, and fitting-out works. A notable niche is its expertise in the repair and restoration of historic buildings, which differentiates its service offering within the competitive local market. The company generates revenue through project-based contracts, serving both commercial and potentially public sector clients seeking specialized construction expertise. Its market position is that of a specialized contractor within Hong Kong's dense urban environment, where renovation, retrofitting, and heritage conservation present ongoing demand drivers. The company operates in a cyclical industry heavily influenced by local economic conditions, property development cycles, and government infrastructure spending, requiring adept project management and cost control to maintain competitiveness against larger, more diversified construction firms.

Revenue Profitability And Efficiency

The company reported revenue of HKD 102.1 million for the period. However, operational performance was challenged, resulting in a significant net loss of HKD 72.6 million. This negative profitability, coupled with negative operating cash flow of HKD 29.3 million, indicates substantial inefficiencies and potential cost overruns within its project execution during this fiscal year.

Earnings Power And Capital Efficiency

Earnings power is currently severely diminished, as evidenced by a diluted EPS of -HKD 0.0756. Capital expenditure was minimal at HKD -201,000, suggesting a lack of significant investment in maintaining or growing operational capacity. The negative cash flow from operations further underscores weak capital efficiency and an inability to self-fund its activities.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with cash and equivalents of only HKD 7.5 million against a substantial total debt of HKD 154.1 million. This significant debt burden relative to its limited liquidity and cash-generating ability raises serious concerns about its solvency and overall financial health in the near term.

Growth Trends And Dividend Policy

Current trends reflect operational contraction and financial distress rather than growth. The company has not adopted a dividend policy, as confirmed by a dividend per share of zero, which is a prudent measure given its net loss and urgent need to preserve all available capital.

Valuation And Market Expectations

With a market capitalization of approximately HKD 273.6 million, the market valuation appears to incorporate significant uncertainty. A beta of 0.456 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor views that its troubles are company-specific rather than tied to broader economic cycles.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche specialization in historic building restoration, a specialized field with high barriers to entry. However, the outlook is clouded by its severe profitability challenges and leveraged balance sheet. Success is contingent on securing profitable projects and implementing rigorous financial restructuring to ensure survival.

Sources

Company DescriptionProvided Financial Metrics

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