investorscraft@gmail.com

Intrinsic ValueHuarchi Global Group Holdings Limited (2296.HK)

Previous CloseHK$1.06
Intrinsic Value
Upside potential
Previous Close
HK$1.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Huarchi Global Group Holdings Limited operates as a specialized fitting-out contractor primarily serving the Macau market, focusing on interior construction and renovation projects for both new developments and existing structures. Its core revenue model is project-based contracting, generating income from comprehensive fitting-out services, construction works including foundation and building systems installation, and ancillary repair and maintenance activities. The company operates within the competitive Macau engineering and construction sector, which is heavily influenced by tourism and hospitality development cycles. Its market position is that of a niche, locally entrenched service provider, leveraging its long-standing presence since 2003 and subsidiary status to Seong Wa Holdings Limited to secure contracts. This specialization allows it to offer integrated services from structural calculation and shop drawing to procurement, site supervision, and subcontractor management, catering to a clientele requiring high-quality interior finishes in a region known for its luxury resorts and commercial properties.

Revenue Profitability And Efficiency

For FY 2020, the company reported revenue of HKD 343.0 million with a net income of HKD 20.0 million, indicating a net profit margin of approximately 5.8%. Operational efficiency was challenged, as evidenced by negative operating cash flow of HKD 18.1 million, suggesting potential working capital pressures or timing differences in project collections despite the absence of significant capital expenditures.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.01, reflecting modest earnings power relative to its share count. The negative operating cash flow, juxtaposed with positive net income, points to potential inefficiencies in cash conversion from earnings, a common characteristic in project-based businesses where revenue recognition and cash collection can be misaligned.

Balance Sheet And Financial Health

The balance sheet appears conservatively leveraged, with total debt of HKD 16.8 million against cash and equivalents of HKD 88.8 million, resulting in a net cash position. This strong liquidity profile provides a buffer against operational cash flow volatility and supports financial stability in a cyclical industry.

Growth Trends And Dividend Policy

The company demonstrated a commitment to shareholder returns by distributing a dividend of HKD 0.025 per share. Growth trends are tied to the Macau construction market, with performance dependent on the volume of fitting-out and renovation projects available, which can be influenced by regional economic conditions and tourism sector investment.

Valuation And Market Expectations

With a market capitalization of HKD 2.12 billion, the stock trades at a significant premium to its book value and earnings, suggesting market expectations for future growth or potential speculative interest. A beta of 0.58 indicates lower volatility compared to the broader market, which may appeal to certain risk profiles.

Strategic Advantages And Outlook

The company's strategic advantages include its established presence in Macau and integrated service offering. The outlook is intrinsically linked to the health of the Macau economy, particularly its hospitality and gaming sectors, which drive demand for high-quality fitting-out services, though it remains susceptible to regional economic downturns and reduced construction activity.

Sources

Company Annual Report (FY 2020)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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