investorscraft@gmail.com

Intrinsic ValueShuang Yun Holdings Limited (1706.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shuang Yun Holdings Limited operates as a specialized infrastructure services provider in Singapore's engineering and construction sector. The company generates revenue through two primary segments: comprehensive road works services and construction machinery rentals. Its road works division encompasses new road construction, road widening, facility construction, pavement maintenance, marking services, and road upgrading projects. The machinery rental segment provides essential construction equipment to clients on a lease basis. Shuang Yun serves both public sector statutory boards and private construction companies, positioning itself as a niche contractor in Singapore's developed infrastructure market. This dual revenue model provides some diversification while maintaining focus on core competencies in road infrastructure. The company operates in a competitive market with established players, requiring strategic positioning through specialized service offerings and reliable execution to maintain its market share.

Revenue Profitability And Efficiency

The company generated HKD 98.5 million in revenue for FY2022 with net income of HKD 0.59 million, indicating thin margins characteristic of the competitive construction sector. Operating cash flow of HKD 0.48 million was positive but modest, while capital expenditures of HKD -0.28 million suggest limited investment in new equipment during the period. The minimal profitability reflects the challenging operating environment and competitive pricing pressures in the construction industry.

Earnings Power And Capital Efficiency

Shuang Yun demonstrated limited earnings power with diluted EPS of HKD 0.0006, indicating minimal returns for shareholders. The company's capital efficiency appears constrained given the substantial total debt of HKD 71.8 million relative to its modest equity base. The construction machinery rental segment likely provides some asset utilization benefits, but overall capital returns remain challenged by the capital-intensive nature of the business and competitive market conditions.

Balance Sheet And Financial Health

The balance sheet shows significant leverage with total debt of HKD 71.8 million against cash reserves of HKD 2.08 million, indicating potential liquidity concerns. The high debt load relative to the company's market capitalization of HKD 58 million suggests a leveraged financial position. This debt structure may constrain financial flexibility and increase vulnerability to interest rate changes or project delays in the cyclical construction industry.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy with no distributions in FY2022, preserving capital for operations and debt servicing. Growth trends appear muted given the modest revenue base and thin profitability. The focus remains on maintaining existing operations rather than aggressive expansion, reflecting the challenging conditions in the construction sector and the company's leveraged position.

Valuation And Market Expectations

With a market capitalization of HKD 58 million, the company trades at approximately 0.59 times revenue, reflecting market skepticism about growth prospects and profitability. The zero beta suggests low correlation with broader market movements, possibly indicating limited institutional interest. Valuation metrics reflect concerns about the company's high leverage and competitive position in the Singapore construction market.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in Singapore's infrastructure sector and dual revenue streams from both construction services and equipment rentals. However, the outlook remains challenging due to high leverage, intense competition, and dependence on Singapore's construction cycle. Success will depend on effective debt management, operational efficiency improvements, and securing profitable contracts in a competitive bidding environment.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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