investorscraft@gmail.com

Intrinsic ValueBeng Soon Machinery Holdings Limited (1987.HK)

Previous CloseHK$0.21
Intrinsic Value
Upside potential
Previous Close
HK$0.21

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

Beng Soon Machinery Holdings Limited operates as a specialized demolition contractor in Singapore's engineering and construction sector, serving both public and private sector clients. The company's core revenue model is project-based, deriving income from the demolition of diverse structures including industrial facilities, power stations, chemical plants, high-rise buildings, bridges, and marine infrastructure. This niche specialization requires significant technical expertise and heavy machinery, positioning the firm in a capital-intensive segment of the construction industry. Beyond its primary demolition services, Beng Soon diversifies its revenue streams through ancillary activities including the sale of salvaged materials (inventories), machinery leasing operations, and mineral trading. The company leverages its long-established presence, having been founded in 1979, to secure contracts in a competitive market. Its market position is that of a focused regional player, reliant on Singapore's construction and urban redevelopment cycle, with its operational headquarters providing a centralized base for its projects across the city-state.

Revenue Profitability And Efficiency

The company generated revenue of HKD 33.5 million for the period. Profitability was modest with a net income of HKD 348 thousand, resulting in a thin net margin. Operating cash flow was positive at HKD 753 thousand, indicating the core business generated cash, though capital expenditures of HKD 446 thousand consumed a portion of these proceeds for maintaining operational capacity.

Earnings Power And Capital Efficiency

Diluted earnings per share were minimal at HKD 0.002, reflecting the challenges of translating top-line revenue into bottom-line earnings for shareholders. The company's capital efficiency appears constrained, as the significant investment in machinery and equipment, evidenced by the capital expenditures, supports a revenue base that yields low absolute profitability in the reported period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 14.1 million. This is offset by total debt of HKD 11.3 million, resulting in a net cash position. This provides a buffer for operations and suggests a manageable level of financial leverage, contributing to overall stability.

Growth Trends And Dividend Policy

Recent financial performance indicates a company navigating a challenging operating environment with low growth and profitability. The company did not distribute a dividend for the period, consistent with its minimal earnings, indicating a retention of all capital to fund operations and potentially future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 214 million, the market valuation significantly exceeds the company's annual revenue and earnings. A beta of 0.655 suggests the stock has been less volatile than the broader market, potentially reflecting its small size and niche focus rather than defensive characteristics.

Strategic Advantages And Outlook

The company's primary strategic advantage is its long-standing specialization in the complex demolition sector within Singapore. Its outlook is intrinsically tied to the health of the local construction and redevelopment market. Future performance will depend on its ability to secure profitable projects and effectively manage its capital-intensive operations in a competitive landscape.

Sources

Company DescriptionProvided Financial Data

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