investorscraft@gmail.com

Intrinsic ValueSolis Holdings Limited (2227.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

Solis Holdings Limited operates as a specialized design and build mechanical and electrical (M&E) engineering contractor primarily serving the Singaporean construction sector. The company functions as a critical subcontractor, delivering integrated installation services for essential building systems including electrical infrastructure, communication and security networks, air-conditioning, mechanical ventilation, and fire protection systems. Its core revenue model is project-based, deriving income from contracts for private residential, mixed-use developments, commercial properties, and institutional buildings, positioning it within the competitive engineering services niche. Solis maintains a focused market position by leveraging its technical expertise in complex M&E integration, catering to developers and main contractors who require specialized subcontracting capabilities. The firm's longevity since 1983 provides established industry relationships, though it operates in a cyclical market sensitive to Singapore's construction and real estate investment cycles, requiring agility in project procurement and execution to sustain its operations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 19.9 million for the period, achieving a net income of HKD 0.8 million. This resulted in a net profit margin of approximately 4.1%, indicating modest profitability. Operating cash flow was negative at HKD -2.4 million, which, combined with capital expenditures of HKD -1.9 million, suggests challenges in converting project earnings into cash during this fiscal year.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0052, reflecting minimal earnings power relative to its substantial share count. The negative operating cash flow indicates strained core operational efficiency, as project billings did not sufficiently cover working capital needs. Capital expenditures were directed towards maintaining operational capabilities rather than significant expansion.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 13.7 million against total debt of HKD 5.7 million, indicating a conservative leverage profile. The net cash position provides financial flexibility, though the negative operating cash flow requires monitoring for sustainability in working capital management.

Growth Trends And Dividend Policy

The company did not pay dividends, retaining all earnings to support operations. The modest revenue base and profitability suggest a focus on stabilizing operations rather than aggressive growth. Performance is closely tied to Singapore's construction activity levels and the company's ability to secure new project contracts.

Valuation And Market Expectations

With a market capitalization of approximately HKD 96.1 million, the company trades at a significant premium to its annual revenue, reflecting market expectations for recovery or future contract wins. The negative beta of -0.764 suggests atypical price movement relative to the broader market, possibly indicating perceived defensive characteristics.

Strategic Advantages And Outlook

Solis's primary advantages include its long-established presence since 1983 and specialized expertise in integrated M&E systems installation. As a subsidiary of HMK Investment Holdings, it may benefit from group support. The outlook depends on Singapore's construction sector health and the company's ability to improve cash flow generation from future projects.

Sources

Company annual reportHong Kong Stock Exchange filings

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