investorscraft@gmail.com

Intrinsic ValueMan King Holdings Limited (2193.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Man King Holdings Limited operates as a specialized construction and civil engineering contractor serving both public and private sector clients in Hong Kong. The company's core revenue model is project-based, deriving income from competitively tendered contracts for infrastructure development. Its service portfolio is comprehensive, encompassing critical public works such as road and bridge construction, drainage and sewage systems, port facilities, site formation, and environmental engineering projects, alongside electrical and mechanical installations and building works. This diversification across multiple engineering disciplines allows it to bid on a wide array of government and private tenders. Operating as a subsidiary of Jade Vantage Holdings Limited, the firm is entrenched in the highly competitive local construction sector. Its market position is that of a established, mid-tier contractor, leveraging its founding legacy since 1995 to secure projects, though it operates in a mature market with significant pressure on margins and intense competition for both public works contracts and private development projects.

Revenue Profitability And Efficiency

The company generated HKD 335.7 million in revenue for the period. However, operational performance was challenged, resulting in a net loss of HKD 21.1 million. This negative profitability was further reflected in negative operating cash flow of HKD 30.3 million, indicating potential pressures in working capital management or collection cycles on completed projects.

Earnings Power And Capital Efficiency

Earnings power was severely diminished, with a diluted loss per share of HKD 0.0503. The negative operating cash flow, significantly outweighing minimal capital expenditures of HKD 0.25 million, points to fundamental challenges in converting project revenues into cash, a critical metric for capital efficiency in the project-based construction industry.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 143.6 million, which substantially exceeds its total debt of HKD 12.2 million. This low leverage and high cash balance provide a buffer against operational losses and support short-term financial stability despite the recent period of negative cash generation.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with the company reporting a net loss against prior revenues. Reflecting this challenging period and likely to conserve cash, the company's dividend policy was suspended, with a dividend per share of HKD 0 declared for shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 86.0 million, the market is valuing the company at a significant discount to its book value, primarily represented by its cash holdings. A very low beta of 0.173 suggests the stock is perceived by the market as having low sensitivity to broader market movements, potentially viewed as a stagnant or value-oriented asset.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established presence and licensure in the Hong Kong construction market, enabling it to bid on public infrastructure projects. The outlook remains cautious, contingent on its ability to secure profitable new contracts and improve operational execution to return to positive earnings and cash flow, leveraging its solid balance sheet as a foundation for recovery.

Sources

Company Filings (HKEX)

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