investorscraft@gmail.com

Intrinsic ValueSpace Group Holdings Limited (2448.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Space Group Holdings Limited operates as a specialized fitting-out and building construction contractor primarily serving the Macau and Hong Kong markets, with a particular focus on the hospitality and gaming sectors. The company generates revenue through comprehensive project execution encompassing material procurement, site supervision, subcontractor management, and interior decorative works for hotels, casinos, restaurants, and retail properties. This positions the firm within the competitive engineering and construction industry, leveraging its regional expertise and established client relationships in Macau's distinctive casino-driven economy. Additionally, the company diversifies its operations through financial services including securities brokerage, underwriting, margin financing, and asset management advisory, creating a dual revenue stream that differentiates it from pure-play construction firms. Its subsidiary structure under Space Investment (BVI) Ltd. provides organizational stability while its focus on high-value interior fitting-out projects in premium properties represents a niche market positioning within the broader construction sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 273.2 million for FY2023 but experienced significant challenges with a net loss of HKD 126.3 million. Operating cash flow was negative HKD 52.7 million, indicating substantial operational headwinds and potential liquidity pressures in its core construction activities during the period.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 2.61 reflects severe earnings deterioration, while negative operating cash flow suggests fundamental issues in converting revenue into cash. The minimal capital expenditures of HKD -6,000 indicate limited investment in productive assets, raising concerns about long-term operational capacity.

Balance Sheet And Financial Health

The balance sheet shows constrained liquidity with HKD 16.0 million in cash against substantial total debt of HKD 345.4 million, creating a highly leveraged position. This debt burden, combined with negative cash flow, presents significant financial stress and potential solvency challenges.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and need to preserve capital. The absence of shareholder returns aligns with the challenging operational environment and financial constraints.

Valuation And Market Expectations

With a market capitalization of approximately HKD 26.1 million, the market appears to be pricing significant distress, trading at a deep discount to revenue. The beta of 1.073 suggests slightly higher volatility than the market, reflecting uncertainty about recovery prospects.

Strategic Advantages And Outlook

The company's niche expertise in casino and hotel fitting-out provides some regional advantage, though current financial distress limits strategic flexibility. Recovery depends on improving project profitability, managing debt obligations, and potentially leveraging its financial services division for stability.

Sources

Company annual reportHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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