investorscraft@gmail.com

Intrinsic ValueYuanda China Holdings Limited (2789.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

Yuanda China Holdings Limited is a specialized engineering and construction firm operating within the industrials sector, focusing exclusively on the design, procurement, production, and installation of high-performance curtain wall systems. Its core revenue model is project-based, derived from contracts for supplying and installing these sophisticated building envelopes for commercial, residential, and institutional developments across mainland China and international markets. The company's product portfolio is comprehensive, encompassing advanced double-skin, unitized, and modular systems, alongside specialized offerings like solar-integrated curtain walls, skylights, and energy-saving aluminum doors and windows, positioning it as a full-service solutions provider in architectural facade engineering. Operating in a highly competitive and cyclical market driven by real estate and infrastructure investment, Yuanda leverages its established brand, technical expertise, and integrated manufacturing capabilities to secure contracts, though it faces intense pressure from both large state-owned enterprises and smaller regional players, navigating a challenging environment with a focus on technical specialization rather than scale.

Revenue Profitability And Efficiency

The company reported revenue of HKD 2.21 billion for the period, indicating significant operational scale. However, this was accompanied by a substantial net loss of HKD -354 million, highlighting severe profitability challenges. Positive operating cash flow of HKD 213 million suggests some success in converting sales into cash, but margins are under clear pressure from competitive and cost factors.

Earnings Power And Capital Efficiency

A diluted EPS of -HKD 0.057 reflects the net loss and weak earnings power for shareholders. The generation of positive operating cash flow, which exceeded capital expenditures of HKD -11.4 million, indicates the core business can still self-fund its essential investments, though it is not currently generating a profit after all costs are accounted for.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 334 million against a significantly larger total debt burden of HKD 1.03 billion. This high leverage ratio, combined with a net loss, points to strained financial health and elevated solvency risk, requiring careful management of liquidity and obligations.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend per share of HKD 0.04, which may be aimed at supporting shareholder returns. The juxtaposition of a dividend payout with negative earnings and high debt suggests a challenging growth environment and a potentially unsustainable distribution policy that merits close monitoring.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.04 billion, the market is valuing the company at a significant discount to its annual revenue, reflecting deeply pessimistic expectations. The very low beta of 0.2 suggests the stock is perceived as less volatile than the market, possibly due to its low price or specific investor base, but it does not imply a positive outlook on fundamentals.

Strategic Advantages And Outlook

Yuanda's strategic advantages lie in its technical specialization and integrated service model within the niche curtain wall market. The outlook remains challenging, contingent on a recovery in Chinese construction activity and the company's ability to improve project margins and manage its leveraged balance sheet effectively to navigate the current downturn.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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