investorscraft@gmail.com

Intrinsic ValueLai Si Enterprise Holding Limited (2266.HK)

Previous CloseHK$0.36
Intrinsic Value
Upside potential
Previous Close
HK$0.36

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

Lai Si Enterprise Holding Limited operates as a specialized construction and engineering services provider, primarily serving the hospitality and gaming sectors in Macau and Hong Kong. Its core revenue model is project-based, deriving income from fitting-out, alteration, and addition works for high-value clients including major hotel and casino developers, international retailers, and government entities. The company has established a niche position by focusing on the unique demands of the Macau market, which is dominated by integrated resorts and luxury retail, requiring sophisticated and timely construction solutions. This specialization allows it to maintain relationships with key players in a concentrated market, though it also creates dependency on the health of the local gaming and tourism economy. Its subsidiary status under SHK-Mac capital Limited may provide operational stability and access to certain projects, but it operates in a highly competitive industry where larger, more diversified contractors also vie for work.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 208.1 million and a net income of HKD 24.1 million, indicating a healthy net profit margin of approximately 11.6%. This demonstrates an ability to convert a significant portion of its project-based revenue into bottom-line earnings. Operating cash flow of HKD 9.8 million was positive but notably lower than net income, which is common in construction due to working capital cycles on projects.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.0585 from its operations. Capital expenditures were a modest HKD -0.633 million, suggesting it is not a capital-intensive business and can generate earnings without significant ongoing investment in property, plant, and equipment. This is typical for a contractor that likely leases equipment and focuses on labor and project management.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 24.5 million against total debt of HKD 29.6 million. This indicates a manageable debt level and a net debt position of approximately HKD 5 million. The company appears to be financially stable with sufficient liquidity to meet its short-term obligations and fund its operations.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.025 per share. This represents a payout ratio of roughly 43% of its diluted EPS, indicating a commitment to returning capital to shareholders while retaining earnings for future growth and operational needs. Specific historical growth trends are not provided in the data.

Valuation And Market Expectations

With a market capitalization of HKD 126 million, the stock trades at a price-to-earnings (P/E) ratio of approximately 5.2 based on FY 2024 earnings. This valuation is low compared to broader market averages, potentially reflecting the market's perception of its niche, regional focus and the associated risks and growth prospects within the Macau and Hong Kong construction sectors.

Strategic Advantages And Outlook

The company's strategic advantage lies in its long-established presence and specialization within the Macau market, particularly its focus on the lucrative hospitality and casino sector. Its outlook is intrinsically tied to the health of Macau's tourism and gaming industry, infrastructure spending, and property development cycles. Any recovery or growth in these areas would directly benefit its project pipeline and financial performance.

Sources

Company Description and Financial Data Provided

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