investorscraft@gmail.com

Intrinsic ValueRimbaco Group Global Limited (1953.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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

Rimbaco Group Global Limited operates as a specialized building construction contractor primarily serving the Malaysian market, with a focus on industrial facilities including factories, low-rise processing plants, and manufacturing complexes. The company has developed expertise in institutional and commercial projects such as private hospitals, hotels, shopping malls, and high-rise residential developments, positioning itself as a versatile contractor in the competitive construction sector. Beyond main construction works, Rimbaco supplements its revenue through ancillary services including renovation, repair, electrical works, and equipment rentals, creating a diversified service portfolio that leverages its established operational infrastructure and long-standing industry presence since 1985.

Revenue Profitability And Efficiency

The company generated HKD 289.2 million in revenue during the fiscal period but reported a net loss of HKD 1.6 million, indicating margin pressure within its contracting operations. Operating cash flow remained positive at HKD 11.1 million, suggesting adequate cash generation from core activities despite the bottom-line challenges. Capital expenditures of HKD 9.8 million reflect ongoing investment in maintaining operational capabilities and equipment fleet.

Earnings Power And Capital Efficiency

Rimbaco's diluted EPS of -HKD 0.0012 reflects current earnings challenges amid competitive market conditions. The company maintains a capital-light model through equipment rentals and subcontracting arrangements, though the negative net income indicates suboptimal capital allocation efficiency. Operating cash flow generation provides some buffer, but profitability improvement remains essential for sustainable capital returns.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 62.8 million in cash against minimal total debt of HKD 662,000, resulting in a net cash position. This conservative financial structure provides operational flexibility and resilience during industry downturns. The low leverage ratio indicates capacity for strategic investments or weathering project timing fluctuations.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend distribution of HKD 0.037 per share, suggesting management's confidence in medium-term recovery. Revenue levels indicate stable project flow, though margin compression requires attention. The dividend policy appears balanced against preserving liquidity for ongoing operations in the cyclical construction sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 229 million, the company trades at a discount to revenue, reflecting investor concerns about profitability and growth prospects. The negative beta of -0.093 suggests low correlation with broader market movements, typical for small-cap contractors with specific regional exposure. Valuation metrics indicate market skepticism about near-term earnings recovery.

Strategic Advantages And Outlook

Rimbaco's long-established presence since 1985 provides operational experience and client relationships in the Malaysian construction market. The diversified service offering across industrial, commercial, and residential segments mitigates sector-specific risks. The strong balance sheet positions the company to capitalize on recovery opportunities, though improving project margins remains critical for sustainable growth in the competitive contracting environment.

Sources

Company annual reportHong 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