investorscraft@gmail.com

Intrinsic ValueKPa-BM Holdings Limited (2663.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KPa-BM Holdings operates as a specialized structural engineering contractor serving Hong Kong and Mainland China's construction sectors through three integrated segments: structural engineering works, building material supply/installation, and building material trading. The company leverages its design-and-build expertise to deliver comprehensive solutions across residential, commercial, industrial, educational, and infrastructure projects, positioning itself as a niche player in the competitive construction value chain. Its vertically integrated model allows for control over both engineering services and material supply, creating synergies that enhance project efficiency and margin potential. While operating in a cyclical industry, the company maintains relationships with both private developers and public sector entities, providing some revenue diversification. Its subsidiary status under Success Wing Investments suggests a stable ownership structure, though its market position remains regional rather than dominant in the broader Asian construction landscape.

Revenue Profitability And Efficiency

The company generated HKD 667.7 million in revenue with net income of HKD 36.2 million, reflecting a net margin of approximately 5.4%. Operating cash flow of HKD 33.1 million demonstrates reasonable conversion of earnings to cash, though capital expenditures were minimal at HKD -1.0 million, indicating limited investment in capacity expansion during the period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.065 reflects modest earnings power relative to the share count. The company maintains adequate cash generation from operations to support its business needs, with operating cash flow covering capital expenditures by a significant multiple, suggesting capital-light operations in its current phase.

Balance Sheet And Financial Health

The balance sheet appears conservative with HKD 120.0 million in cash against total debt of HKD 13.0 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience against construction industry cyclicality, though the modest scale suggests limited capacity for large-scale projects without external financing.

Growth Trends And Dividend Policy

The company distributed HKD 0.07 per share in dividends, exceeding its EPS of HKD 0.065, indicating either a special distribution or drawing on retained earnings. This payout ratio suggests shareholder-friendly policies but may not be sustainable if earnings volatility persists in the construction sector.

Valuation And Market Expectations

With a market capitalization of HKD 178.2 million, the company trades at approximately 0.27 times revenue and 4.9 times earnings. The beta of 0.553 indicates lower volatility than the broader market, reflecting investor perception of stable but modest growth prospects in its specialized engineering niche.

Strategic Advantages And Outlook

The company's integrated engineering and materials model provides competitive advantages in project coordination and margin preservation. Its strong balance sheet offers stability amid construction sector cycles, though growth depends on Hong Kong and Mainland China's infrastructure investment trends and the company's ability to secure larger contracts.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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