investorscraft@gmail.com

Intrinsic ValueAffluent Foundation Holdings Limited (1757.HK)

Previous CloseHK$6.20
Intrinsic Value
Upside potential
Previous Close
HK$6.20

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

Affluent Foundation Holdings Limited operates as a specialized foundation engineering contractor serving Hong Kong's construction sector. The company generates revenue through excavation and lateral support services, pile caps construction, and ancillary services including demolition, drainage works, and earthworks. Its business model combines service provision with equipment leasing, renting construction machinery to other contractors, creating a diversified revenue stream within the infrastructure development value chain. Operating as a subsidiary of Oriental Castle Group Limited, the company has established a niche position in both public and private construction projects since its 1996 founding. The company's market position reflects the highly competitive and project-driven nature of Hong Kong's construction industry, where specialized foundation expertise is essential for high-density urban development. Its focus on essential groundwork services positions it as a critical subcontractor for larger construction firms undertaking major infrastructure and building projects throughout the region.

Revenue Profitability And Efficiency

The company reported HKD 240.8 million in revenue with modest net income of HKD 1.05 million, indicating thin operating margins characteristic of competitive construction subcontracting. Operating cash flow of HKD 15.2 million significantly exceeded net income, suggesting effective working capital management despite the challenging margin environment in foundation works contracting.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0009 reflects minimal earnings power relative to the substantial share count. The positive operating cash flow generation, however, demonstrates the company's ability to convert project work into cash, though capital efficiency metrics appear constrained by the low-margin nature of foundation construction services.

Balance Sheet And Financial Health

The balance sheet shows moderate leverage with HKD 5.4 million in total debt against HKD 5.7 million in cash equivalents, indicating conservative financial management. The company maintains adequate liquidity for its operational scale, with debt levels appearing manageable given its cash generation capabilities and project-based business model.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining earnings to fund working capital requirements and equipment investments. Growth prospects are tied to Hong Kong's construction cycle, with performance dependent on securing contracts for both public infrastructure projects and private development work in the competitive local market.

Valuation And Market Expectations

With a market capitalization of HKD 284.4 million and a beta of 0.67, the market appears to price the stock with moderate volatility expectations relative to the broader market. The valuation reflects the company's niche position and the cyclical nature of construction services in Hong Kong's property development sector.

Strategic Advantages And Outlook

The company's long-established presence since 1996 provides operational experience and client relationships in Hong Kong's construction ecosystem. Its outlook remains tied to regional construction activity levels, with performance dependent on project awards and competitive positioning within the specialized foundation works segment of the construction industry.

Sources

Company description and financial data providedHong Kong Stock Exchange filings

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