investorscraft@gmail.com

Intrinsic ValueAcme International Holdings Limited (1870.HK)

Previous CloseHK$0.53
Intrinsic Value
Upside potential
Previous Close
HK$0.53

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

Acme International Holdings operates as a specialized engineering contractor focusing on façade and building maintenance unit systems within Hong Kong and Macau's construction sector. The company delivers comprehensive design-and-build solutions encompassing structural calculations, material procurement, installation services, and project management. Its revenue model is project-based, deriving income from contractual engagements with property developers, building owners, and main contractors seeking specialized exterior building systems. Operating in a competitive regional market, Acme leverages its technical expertise in BMU systems and façade engineering to secure projects in high-rise commercial and residential developments. The company maintains a niche position by offering integrated services from design through post-completion maintenance, targeting clients who value single-source accountability for complex building envelope systems. This specialized focus differentiates Acme from general contractors while exposing it to cyclical construction activity in its limited geographic markets.

Revenue Profitability And Efficiency

The company generated HKD 200.6 million in revenue with modest net income of HKD 4.4 million, reflecting thin margins characteristic of competitive construction contracting. Operating cash flow of HKD 22.5 million significantly exceeded reported earnings, indicating reasonable cash conversion despite capital-intensive project execution. The negative capital expenditures suggest potential asset disposals or reduced investment in fixed assets during the period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0071 demonstrates minimal earnings power relative to the company's market capitalization. The substantial gap between operating cash flow and net income suggests non-cash charges affecting profitability. Capital efficiency appears constrained given the modest returns on its project investments and asset base in a competitive contracting environment.

Balance Sheet And Financial Health

With HKD 62.5 million in cash against HKD 84.9 million total debt, the company maintains adequate liquidity but leveraged positioning. The debt-to-equity structure suggests reliance on borrowing to fund working capital needs for construction projects. The balance sheet reflects typical working capital intensity of project-based contracting operations with progress billings and retention amounts.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions, retaining earnings to fund working capital requirements and project bidding activities. Growth appears constrained by the specialized nature of its services and concentration in the Hong Kong and Macau construction markets, which are subject to property development cycles and economic conditions affecting building activity.

Valuation And Market Expectations

Trading at a market capitalization of HKD 281 million, the company values at approximately 1.4 times revenue with a beta of 0.54 indicating lower volatility than the broader market. The valuation reflects market expectations for stable but limited growth prospects in its niche construction segment, with investors pricing in the geographic and service concentration risks.

Strategic Advantages And Outlook

The company's specialized expertise in façade and BMU systems provides competitive advantages in technical complex projects, though market position remains vulnerable to construction cycles and regional economic conditions. Future performance will depend on securing major projects in its core markets while managing working capital constraints and competitive bidding pressures in the construction sector.

Sources

Company annual reportsHong Kong Stock Exchange filingsMarket data providers

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