investorscraft@gmail.com

Intrinsic ValueJBB Builders International Limited (1903.HK)

Previous CloseHK$3.10
Intrinsic Value
Upside potential
Previous Close
HK$3.10

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

JBB Builders International Limited operates as a specialized engineering contractor focused on marine construction and infrastructure services across Malaysia and Singapore. The company's core revenue model derives from comprehensive land reclamation projects, including soil investigation, hydrographic surveys, pre-reclamation design, and sand handling operations. It also provides marine civil works such as jetty construction, maintenance dredging, and river diversion services, complemented by marine transportation of sand materials. Within the competitive engineering and construction sector, JBB maintains a niche position through its integrated service offerings that span the entire project lifecycle from initial surveying to final execution. The company's market positioning leverages its specialized expertise in marine-based construction, serving both contractors and developers in regional infrastructure development. This focused approach allows JBB to compete effectively in specific maritime construction segments while maintaining operational flexibility across complementary service lines including building construction and machinery rental activities.

Revenue Profitability And Efficiency

The company generated HKD 329.33 million in revenue for the period, demonstrating its operational scale in the marine construction sector. However, profitability remains constrained with net income of HKD 2.99 million, reflecting thin margins characteristic of competitive contracting businesses. Operating cash flow of HKD 42,000 indicates minimal cash generation from core operations, while capital expenditures of HKD 226,000 suggest limited investment in capacity expansion.

Earnings Power And Capital Efficiency

JBB's earnings power appears limited with diluted EPS of HKD 0.006, indicating modest returns on equity. The company's capital efficiency metrics suggest challenges in converting revenue into substantial profitability, typical of project-based contracting businesses with variable margins. Operating cash flow generation remains minimal relative to revenue size, reflecting working capital intensity in construction projects.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 94.1 million in cash and equivalents against modest total debt of HKD 11.18 million, indicating a conservative financial structure. This substantial cash position provides operational flexibility and financial stability, though it may suggest underutilized capital for a company of this size in the capital-intensive construction industry.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions to shareholders, retaining earnings for operational needs and potential growth opportunities. Growth trends appear modest given the company's revenue scale and profitability levels, typical of established contractors in mature regional markets where expansion depends on project wins and market conditions.

Valuation And Market Expectations

With a market capitalization of HKD 725 million, the company trades at significant multiples to both earnings and revenue, suggesting market expectations for future growth or potential premium for specialized marine construction capabilities. The beta of 0.551 indicates lower volatility than the broader market, possibly reflecting perceived stability in its contracted project business.

Strategic Advantages And Outlook

JBB's strategic advantage lies in its specialized marine construction expertise and established presence in Malaysia and Singapore markets. The outlook depends on regional infrastructure development spending and the company's ability to secure profitable projects while managing competitive pressures and operational efficiency in the capital-intensive construction sector.

Sources

Company descriptionFinancial metrics providedHong 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