investorscraft@gmail.com

Intrinsic ValueWenye Group Holdings Limited (1802.HK)

Previous CloseHK$0.05
Intrinsic Value
Upside potential
Previous Close
HK$0.05

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

Wenye Group Holdings Limited operates as a specialized provider of interior and exterior building decoration and design services within the People's Republic of China's construction sector. The company's core revenue model is project-based, generating income from comprehensive construction and design contracts for a diverse clientele. Its service portfolio encompasses indoor and outdoor decoration, fit-out works, and the manufacturing of decoration materials, catering to office buildings, public facilities, high-end star hotels, transportation hubs, and both commercial and residential properties. Operating in a highly competitive and fragmented market, the company leverages its long-standing presence, established since 1989, and its Shenzhen headquarters to target projects requiring integrated design and build capabilities. Its market position is that of a regional service provider, focusing on delivering customized solutions, including specialized curtain wall design, to differentiate itself within the broader industrials landscape. This niche focus on integrated decoration services allows it to compete for specific contracts, though it operates at a scale significantly smaller than major state-owned construction enterprises.

Revenue Profitability And Efficiency

The company reported revenue of HKD 13.5 million for the period, indicating a very low level of operational activity. This was overshadowed by a substantial net loss of HKD 95.4 million, reflecting severe profitability challenges. Operating cash flow was negative HKD 4.2 million, demonstrating an inability to generate cash from core business operations during the fiscal year.

Earnings Power And Capital Efficiency

Earnings power is critically weak, as evidenced by a diluted EPS of -HKD 0.16. The negative operating cash flow further underscores inefficient capital deployment and a failure to convert business activities into positive cash generation. The absence of capital expenditures suggests a complete halt in investment for future growth or maintenance.

Balance Sheet And Financial Health

Financial health appears precarious. Cash and equivalents are minimal at HKD 0.5 million, which is vastly insufficient against total debt of HKD 156.9 million. This significant debt burden, coupled with consistent operating losses and negative cash flow, points to a highly strained liquidity position and substantial solvency risk.

Growth Trends And Dividend Policy

Current trends indicate severe contraction rather than growth, with minimal revenue and major losses. The company has no dividend policy, as confirmed by a dividend per share of zero, which is a prudent measure to preserve its already limited cash resources given its distressed financial state.

Valuation And Market Expectations

With a market capitalization of approximately HKD 45.7 million, the market valuation is low. A beta of 0.089 suggests the stock is perceived as having very low volatility and correlation to the broader market, which may reflect its illiquidity and the market's view of it as a distressed micro-cap entity with uncertain prospects.

Strategic Advantages And Outlook

The company's primary advantages are its long operating history and specialized service offering. However, the outlook is severely challenged by its financial distress, high debt load, and inability to generate profit or positive cash flow. A successful turnaround would require a significant restructuring of operations and liabilities.

Sources

Hong Kong Stock Exchange filings

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