investorscraft@gmail.com

Intrinsic ValueHang Yick Holdings Company Limited (1894.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Hang Yick Holdings is a specialized steel and metal engineering firm operating in Hong Kong and mainland China's construction sector. Its core revenue model is derived from the design, manufacture, supply, and installation of bespoke steel and metal products for building projects. The company's offerings are highly specialized, including critical safety and functional components such as passive fire products like insulation fire rolling shutters and gates, alongside balustrades, handrails, and cat ladders. This positions it as a niche provider of essential, custom-fabricated building solutions rather than a bulk steel producer. Its market position is that of a specialized subcontractor, serving the construction industry's need for precision-engineered, code-compliant metalwork. The company's longevity, having been founded in 1982, suggests established relationships within its regional market, though it operates in a competitive and cyclical industry dependent on construction activity levels.

Revenue Profitability And Efficiency

The company generated HKD 187.5 million in revenue for the period. However, operational efficiency was challenged, resulting in a net loss of HKD 24.0 million and negative operating cash flow of HKD 50.0 million. Capital expenditures were modest at HKD 5.6 million, indicating limited investment in capacity expansion during this cycle.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, with a diluted EPS of -HKD 0.027. The significant negative operating cash flow, which far exceeded the net loss, suggests potential issues with working capital management, such as elongated collection cycles or inventory build-up, severely hampering capital efficiency in the period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 17.1 million in cash and minimal total debt of HKD 81,000, resulting in a net cash position. This provides a crucial buffer against the current period's operational losses and negative cash flow, offering some financial stability.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with the company reporting a net loss. Reflecting this challenging period and a focus on preserving capital, the company did not declare a dividend, maintaining a conservative dividend policy of zero payout to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 30.4 million, the company trades at a significant discount to its latest annual revenue. A beta of 0.308 suggests the market perceives it as a less volatile investment compared to the broader market, potentially pricing in a subdued growth outlook.

Strategic Advantages And Outlook

The company's key advantages are its long operating history and specialization in bespoke, code-critical metal products. The outlook is contingent on a recovery in construction activity in its core markets to return to profitability and positive cash generation from its established niche operations.

Sources

Company DescriptionProvided Financial Data

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