investorscraft@gmail.com

Intrinsic ValueEnvision Greenwise Holdings Limited (1783.HK)

Previous CloseHK$3.29
Intrinsic Value
Upside potential
Previous Close
HK$3.29

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

Envision Greenwise Holdings operates as a specialized construction and environmental services provider in Hong Kong and mainland China, focusing on the intersection of traditional construction and green technology. The company generates revenue through two primary segments: superstructure building works including repair, maintenance, alteration, and addition services, and its innovative reverse supply chain management division. This latter segment represents a strategic pivot toward sustainability, involving the trading of industrial materials and pioneering the recycling of retired EV batteries. The company re-engineers these batteries into energy storage systems to power construction equipment, positioning itself at the forefront of circular economy applications in the construction industry. This dual approach allows Envision Greenwise to leverage its established construction expertise while capitalizing on growing demand for environmental solutions and EV infrastructure, creating a unique market niche that blends traditional engineering with cutting-edge green technology.

Revenue Profitability And Efficiency

The company reported revenue of HKD 869.7 million for the period, demonstrating its operational scale in the construction sector. However, it recorded a net loss of HKD 15.7 million, indicating margin pressures or investment costs in its newer environmental segments. Operating cash flow was positive at HKD 42.4 million, suggesting core operations remain cash-generative despite the bottom-line challenges.

Earnings Power And Capital Efficiency

Envision Greenwise reported negative diluted EPS of HKD -0.0122, reflecting the current unprofitability as it invests in its strategic transition. The company generated positive operating cash flow while making significant capital expenditures of HKD -48.5 million, indicating substantial investment in its evolving business model and environmental infrastructure capabilities.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 167.9 million in cash and equivalents against total debt of HKD 100 million, resulting in a net cash position. This conservative balance sheet structure provides financial flexibility to support the company's strategic initiatives and weather cyclical construction market conditions.

Growth Trends And Dividend Policy

The company is undergoing a strategic transformation, rebranding and expanding into environmental services and EV battery recycling. No dividends were distributed, reflecting a retention of capital to fund growth initiatives and the development of its newer, capital-intensive environmental service segments amid this transitional phase.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.1 billion, the market appears to be valuing the company's future potential in green technology and EV infrastructure rather than current financial performance. The low beta of 0.119 suggests the stock exhibits lower volatility than the broader market, possibly reflecting its niche positioning.

Strategic Advantages And Outlook

The company's strategic advantage lies in its first-mover positioning in EV battery recycling and energy storage solutions within the construction sector. Its outlook depends on successful execution of its green technology initiatives and ability to monetize its environmental services while maintaining its traditional construction business during this transitional period.

Sources

Company annual reportsHong Kong Stock Exchange filingsCompany description and financial 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