investorscraft@gmail.com

Intrinsic ValueMan Shun Group (Holdings) Limited (1746.HK)

Previous CloseHK$0.44
Intrinsic Value
Upside potential
Previous Close
HK$0.44

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

Man Shun Group operates as a specialized HVAC installation contractor serving Hong Kong's residential property development sector. The company functions primarily as a first-tier or second-tier subcontractor, providing comprehensive heating, ventilation, and air-conditioning electrical and mechanical engineering services. Operating within the competitive construction industry, Man Shun leverages its established presence since 1996 to secure contracts from property developers, positioning itself as a niche service provider in mechanical systems installation. The company's market position is intrinsically linked to Hong Kong's real estate cycle, with revenue streams dependent on project awards from residential development contractors. As a subsidiary of Prime Pinnacle Limited, Man Shun maintains focused operations in mechanical engineering services rather than broader construction activities, creating specialized expertise but also concentration risk within the HVAC subcontracting segment of Hong Kong's construction value chain.

Revenue Profitability And Efficiency

The company reported revenue of HKD 131.3 million for the period but experienced a net loss of HKD 6.9 million, indicating margin pressure within its subcontracting operations. Operating cash flow remained minimal at HKD 193,000, suggesting tight working capital management amid challenging market conditions. The negative profitability reflects competitive pricing and potential project execution challenges in the HVAC installation sector.

Earnings Power And Capital Efficiency

Man Shun's diluted EPS of -HKD 0.0069 demonstrates weak earnings generation capacity during this period. The company maintained modest capital expenditures of HKD 579,000, indicating a asset-light operational model typical of subcontracting businesses. The negative net income reflects inefficient capital deployment and subdued project profitability in the current market environment.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 65.0 million in cash against minimal total debt of HKD 854,000, providing significant financial flexibility. This conservative capital structure with negligible leverage positions the company to weather cyclical downturns in construction activity without immediate solvency concerns.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with the company suspending dividend distributions entirely. The absence of shareholder returns reflects management's focus on preserving capital during this challenging period. Future growth prospects remain dependent on recovery in Hong Kong's residential construction sector and successful project bidding.

Valuation And Market Expectations

With a market capitalization of HKD 315 million, the market appears to be pricing in recovery potential despite current losses. The beta of 0.601 suggests lower volatility than the broader market, possibly reflecting the company's niche positioning and strong balance sheet providing downside protection during sector downturns.

Strategic Advantages And Outlook

The company's primary advantages include its established industry relationships and specialized HVAC expertise developed over 28 years of operation. The outlook remains cautious given current losses, though the strong cash position provides operational runway. Recovery depends on improved project margins and increased construction activity in Hong Kong's residential sector.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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