investorscraft@gmail.com

Intrinsic ValueSteve Leung Design Group Limited (2262.HK)

Previous CloseHK$0.80
Intrinsic Value
Upside potential
Previous Close
HK$0.80

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

Steve Leung Design Group Limited is a specialized interior design firm operating primarily in Greater China and internationally, focusing on the high-end residential and commercial property sectors. The company generates revenue through three core segments: Interior Design Services, which forms the foundation of its business; Interior Decorating and Furnishing Services, offering turnkey solutions; and Product Design Services through licensing arrangements. It serves prestigious clients in real estate development, providing design for show flats, luxury residences, hospitality venues, and specialized facilities like aged care homes and medical centers. The firm operates in a highly fragmented and competitive industry where reputation, design excellence, and client relationships are critical differentiators. Its market position is built on the strong brand recognition of its founder, targeting premium projects that demand sophisticated design expertise. This focus on the luxury segment allows it to command premium fees, though it also creates sensitivity to cyclical downturns in property development and discretionary spending.

Revenue Profitability And Efficiency

The company reported revenue of HKD 367.7 million for the period, demonstrating its operational scale in the design services market. However, profitability remains challenged with net income of only HKD 1.8 million, indicating thin margins in a competitive industry. The minimal net income relative to revenue suggests high operating costs or competitive pricing pressures within the interior design sector.

Earnings Power And Capital Efficiency

Earnings power appears limited with diluted EPS of HKD 0.002, reflecting the modest net income base. Operating cash flow of HKD 29.9 million significantly exceeded net income, indicating reasonable cash conversion from operations. Capital expenditures were minimal at HKD 2.6 million, consistent with the asset-light nature of design services requiring limited fixed investment.

Balance Sheet And Financial Health

The balance sheet shows strength with cash and equivalents of HKD 140.9 million providing substantial liquidity. Total debt of HKD 61.7 million appears manageable relative to cash holdings, suggesting a conservative financial structure. The net cash position supports financial flexibility despite operating in a cyclical industry sensitive to property market conditions.

Growth Trends And Dividend Policy

Current performance shows limited growth momentum with minimal earnings generation. The company maintained a zero dividend policy, retaining all earnings to support operations and potential expansion. This approach is typical for firms in growth phases or navigating cyclical industry challenges where capital preservation takes priority over shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.26 billion, the market values the company at roughly 3.4 times revenue, reflecting expectations for recovery in the property and design services sector. The beta of 0.812 indicates moderate sensitivity to market movements, slightly less volatile than the broader market average.

Strategic Advantages And Outlook

The company's primary advantage lies in its established brand reputation and expertise in luxury interior design, particularly in Greater China's premium property market. Outlook depends on recovery in real estate development activity and sustained demand for high-end design services, though cyclicality remains a persistent challenge requiring careful navigation.

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