investorscraft@gmail.com

Intrinsic ValueWK Group (Holdings) Ltd (2535.HK)

Previous CloseHK$1.04
Intrinsic Value
Upside potential
Previous Close
HK$1.04

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

WK Group (Holdings) Limited operates as a specialized structural steelwork contractor serving Hong Kong's construction sector, providing integrated services including supply, fabrication, and installation of structural steel components for building projects. The company's revenue model centers on project-based contracts, leveraging its fabrication capabilities and technical expertise to deliver customized steel solutions for commercial, residential, and infrastructure developments. Operating as a subsidiary of WK (BVI) Limited, the firm maintains a niche position within Hong Kong's competitive construction landscape, focusing on structural steel specialization rather than general contracting. Its market positioning targets mid-to-large scale construction projects requiring sophisticated steel fabrication and engineering capabilities, differentiating through technical proficiency and project execution rather than scale. The company's established presence since 1999 provides historical credibility, though its geographic concentration in Hong Kong exposes it to regional market cycles and construction activity fluctuations.

Revenue Profitability And Efficiency

The company generated HKD 398.5 million in revenue with net income of HKD 31.5 million, reflecting a net margin of approximately 7.9%. Operating cash flow of HKD 25.0 million indicates reasonable cash conversion from operations, though capital expenditures were negligible, suggesting limited investment in capacity expansion or modernization during the period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0165 reflects modest earnings power relative to the substantial share count. The absence of capital expenditures indicates a capital-light operational model, though this may constrain long-term growth capacity. Operating cash flow coverage of earnings appears adequate for current operational needs.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 99.96 million in cash against modest total debt of HKD 12.75 million, indicating a conservative financial structure. The net cash position provides financial flexibility, though the substantial cash holdings may suggest underutilized capital for a company of this size and growth profile.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, retaining all earnings for operational needs or potential future investments. The lack of capital expenditure and modest revenue base suggests a mature operational phase rather than aggressive growth orientation, with performance heavily dependent on Hong Kong's construction cycle and project awards.

Valuation And Market Expectations

With a market capitalization of HKD 1.14 billion, the company trades at approximately 2.9 times revenue and 36 times earnings, suggesting market expectations for stability rather than rapid growth. The low beta of 0.43 indicates relative insulation from broader market volatility, consistent with its niche industrial positioning.

Strategic Advantages And Outlook

The company's specialized expertise in structural steelwork provides competitive advantages in technical execution, though geographic concentration in Hong Kong creates dependency on regional construction activity. The strong balance sheet offers stability, but growth prospects appear limited without geographic or service diversification beyond current operational parameters.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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