investorscraft@gmail.com

Intrinsic ValueMetaspacex Limited (1796.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

Metaspacex Limited operates as a specialized fitting-out contractor in Hong Kong's competitive construction sector, providing comprehensive interior finishing services and material supply for commercial and residential projects. The company generates revenue through project-based contracts, leveraging its expertise in space transformation and renovation works. Operating in the industrials sector, Metaspacex serves clients requiring high-quality interior solutions, positioning itself as a niche service provider in the densely populated Hong Kong market where space optimization and renovation demand remains consistent despite economic cycles. The company's market position reflects the challenges of smaller contractors competing against established construction firms, requiring strategic focus on specialized projects and client relationships to maintain relevance in a mature market characterized by intense competition and margin pressure.

Revenue Profitability And Efficiency

The company reported revenue of HKD 263.9 million but experienced negative profitability with a net loss of HKD 32.2 million, indicating operational challenges and margin compression. Negative operating cash flow of HKD 3.3 million further highlights efficiency issues in converting revenue to cash, suggesting potential working capital management difficulties or project timing mismatches in the fitting-out business cycle.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.067 reflects weak earnings power amid challenging market conditions. The absence of capital expenditures suggests limited investment in growth assets, while negative operating cash flow indicates inefficient capital deployment. The company's ability to generate returns on invested capital appears constrained by operational headwinds and competitive market dynamics.

Balance Sheet And Financial Health

The balance sheet shows HKD 43.1 million in cash against HKD 52.5 million in total debt, creating a modest liquidity buffer. The debt-to-equity position appears manageable but requires careful monitoring given negative cash flow generation. The financial health is adequate for near-term obligations but demonstrates vulnerability to prolonged operational challenges.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with negative earnings and cash flow. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. This approach reflects management's focus on stabilizing operations rather than returning capital to shareholders during this challenging period.

Valuation And Market Expectations

With a market capitalization of HKD 1.56 billion, the company trades at a significant premium to its fundamental financial performance, suggesting market expectations for future recovery or potential strategic developments. The negative beta of -0.861 indicates unusual price movement patterns relative to the broader market, possibly reflecting speculative interest or unique positioning.

Strategic Advantages And Outlook

The company's niche focus on fitting-out services provides specialization advantages in Hong Kong's dense urban environment. However, operational challenges and negative profitability require strategic reassessment. The outlook depends on improving project margins, managing working capital more effectively, and potentially diversifying service offerings to enhance competitive positioning in the construction sector.

Sources

Company financial reportsHong 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