investorscraft@gmail.com

Intrinsic ValueFDB Holdings Limited (1826.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

FDB Holdings Limited operates as a specialized contracting and project management firm within Hong Kong's competitive engineering and construction sector. The company generates revenue by providing a comprehensive suite of services, including alteration and addition (A&A) works, maintenance, specialist contracting, and new development projects, primarily for building and infrastructure clients. Its business model is project-based, relying on competitive bidding and contract execution, with performance heavily influenced by the cyclicality of Hong Kong's real estate and construction markets. FDB occupies a niche position, focusing on smaller-scale and specialized works rather than large-scale civil engineering, which allows it to compete with both larger contractors and smaller specialists. The firm's market position is inherently tied to local economic conditions, government infrastructure spending, and private sector investment in property maintenance and upgrades, making it a regional player with concentrated operational and client risks.

Revenue Profitability And Efficiency

The company reported revenue of HKD 468.5 million for the period. Despite this top-line figure, profitability was modest with net income of HKD 9.9 million, indicating tight margins common in the competitive contracting industry. Operational efficiency was challenged, as evidenced by negative operating cash flow of HKD 27.3 million, suggesting potential working capital pressures from project timing or receivables.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0074, reflecting minimal earnings power on a per-share basis. The negative free cash flow, calculated from operating and capital expenditures, indicates the company consumed rather than generated cash from its operations during this period, pointing to strained capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 32.6 million against total debt of HKD 10.0 million, indicating a net cash position and low leverage. This provides a buffer for liquidity, though the negative operating cash flow is a concern for short-term financial health absent external funding or a reversal in working capital cycles.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with a strategy of retaining capital, likely to fund operations or future projects given its cash flow position. Growth trends are not discernible from a single data point, but performance is inherently linked to the volatile construction cycle in its core Hong Kong market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 102.6 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about its growth prospects and profitability. The beta of 0.655 suggests the stock is perceived as less volatile than the broader market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized, niche focus within the Hong Kong A&A and maintenance market. Its outlook is directly tied to regional construction activity, government policy, and economic health. The net cash balance sheet provides stability, but converting projects to sustained positive cash flow is critical for long-term viability.

Sources

Company Annual ReportHong 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