investorscraft@gmail.com

Intrinsic ValueWan Kei Group Holdings Limited (1718.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

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

Wan Kei Group Holdings Limited operates as a specialized engineering contractor in Hong Kong, primarily serving the construction sector through its foundation and ground investigation services for both public and private projects. Its core revenue model is project-based, deriving income from constructing socketed H-piles, mini piles, soldier piles, and other foundational elements, alongside providing bore pile pre-drilling and site engineering works. The company has expanded its operations into non-core segments, including financial services through investment and money lending activities, as well as trading beauty and skin care products, indicating a diversification strategy beyond its industrial roots. Operating in a competitive and cyclical market, Wan Kei's position is that of a niche player in Hong Kong's infrastructure sector, where its specialized expertise in ground works provides a distinct but limited competitive moat. The firm's market positioning is further influenced by its small market capitalization and exposure to the health of the local construction and real estate industries, which dictate demand for its primary services.

Revenue Profitability And Efficiency

The company reported revenue of HKD 301.1 million for the period but experienced a significant net loss of HKD 51.4 million, reflecting severe profitability challenges. Operational inefficiencies are evident, with negative operating cash flow of HKD 14.98 million and substantial capital expenditures of HKD 10.61 million, indicating potential cash burn and strained resource allocation amid difficult market conditions.

Earnings Power And Capital Efficiency

Wan Kei's earnings power is currently negative, with a diluted EPS of -HKD 0.40, underscoring an inability to generate profit from its operations. The negative cash flow from operations, coupled with high capital spending, points to poor capital efficiency and a challenging environment for achieving returns on invested capital in its core and diversified segments.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 107.0 million, significantly outweighing total debt of HKD 8.63 million. This low leverage provides a buffer against operational losses, but the consistent cash outflows from operations and investing activities raise concerns about long-term financial sustainability without a turnaround.

Growth Trends And Dividend Policy

Current trends indicate contraction, with the company reporting a net loss and no dividend distributions, reflecting a non-existent shareholder return policy. Growth initiatives appear challenged, as the core construction segments face headwinds, while diversification into financial services and beauty trading has yet to contribute meaningfully to reversing negative profitability.

Valuation And Market Expectations

With a market capitalization of approximately HKD 70.3 million, the market values the company at a significant discount to its cash holdings, implying low expectations for future earnings recovery. The negative beta of -0.994 suggests a counter-cyclical trading pattern relative to the broader market, but this may reflect its small size and illiquidity more than defensive qualities.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized foundation engineering expertise within the Hong Kong market, though this niche is susceptible to construction cycles. The outlook remains cautious, dependent on a recovery in local infrastructure spending and the success of its diversification efforts, which currently contribute to complexity rather than stability.

Sources

Company DescriptionFinancial Data Provided

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