investorscraft@gmail.com

Intrinsic ValueCentury Group International Holdings Limited (2113.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

Century Group International Holdings Limited operates as a specialized subcontractor in the Hong Kong and China construction sector, focusing on site formation works that include earthworks, tunnel excavation, and foundation construction. The company generates revenue through two primary segments: its core Construction and Site Formation Business, which provides essential preparatory groundworks for commercial and residential developments, and a smaller Trading Business segment dealing in liquefied natural gas and construction materials. Operating in the competitive engineering and construction industry, Century Group serves as a niche player that supports larger development projects by handling complex excavation and site preparation tasks. Its market position is that of a specialized service provider rather than a main contractor, relying on technical expertise in rock excavation and earthworks. The company's operations are concentrated in Hong Kong and mainland China, making it susceptible to regional construction cycles and infrastructure investment trends.

Revenue Profitability And Efficiency

The company reported revenue of HKD 15.9 million for the period, reflecting its small-scale operations in the competitive construction sector. However, it recorded a net loss of HKD 1.6 million, indicating challenges in maintaining profitability amid market conditions. Negative operating cash flow of HKD 3.1 million further underscores operational inefficiencies and potential working capital pressures in its subcontracting business model.

Earnings Power And Capital Efficiency

Century Group demonstrated weak earnings power with a diluted EPS of -HKD 0.002, reflecting the company's struggle to generate positive returns for shareholders. The absence of capital expenditures suggests limited investment in growth assets, while negative operating cash flow indicates challenges in converting operations into cash generation, raising concerns about sustainable capital efficiency in its current operational state.

Balance Sheet And Financial Health

The company maintains a modest cash position of HKD 1.5 million against total debt of HKD 8.9 million, indicating potential liquidity constraints. The debt-to-equity structure appears strained given the company's loss-making position and negative cash flow, suggesting financial health vulnerabilities that may require careful management of obligations and operational restructuring.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with negative profitability metrics and declining operational cash flow. The company maintains a zero dividend policy, consistent with its loss-making position and need to preserve capital. This approach reflects management's focus on financial stability rather than shareholder returns amid challenging market conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 82 million, the market appears to be pricing the company as a micro-cap specialty contractor with limited growth prospects. The beta of 0.831 suggests moderate volatility relative to the broader market, indicating investor perception of below-average risk despite the company's current financial challenges.

Strategic Advantages And Outlook

The company's specialized expertise in site formation and tunnel excavation provides niche capabilities that may offer competitive advantages in specific project types. However, its outlook remains challenging due to financial constraints, market competition, and dependence on regional construction activity. Success will depend on improving operational efficiency, securing profitable contracts, and managing financial leverage in a capital-intensive industry.

Sources

Company financial reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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