investorscraft@gmail.com

Intrinsic ValueWai Hung Group Holdings Limited (3321.HK)

Previous CloseHK$0.07
Intrinsic Value
Upside potential
Previous Close
HK$0.07

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

Wai Hung Group Holdings Limited is a specialized contractor operating within the industrials sector, specifically providing fitting-out services and repair and maintenance solutions. Its core revenue model is project-based, derived from contracts for refitting existing buildings, with a significant focus on the hospitality and gaming sectors, including casinos, hotels, and retail areas in Macau and Hong Kong. The company serves resort operators and property owners, positioning itself as a regional service provider in a niche construction segment. Its market position is intrinsically linked to the health of the Macau and Hong Kong property and tourism markets, making its fortunes cyclical and dependent on capital expenditure from major operators in these regions. As a subsidiary of Copious Astute Limited, it operates with a established presence but faces intense competition from other local and regional fitting-out contractors, requiring a focus on operational execution and client relationships to maintain its standing.

Revenue Profitability And Efficiency

For FY 2023, the company generated revenue of HKD 105.8 million. However, operational performance was challenged, resulting in a net loss of HKD 27.8 million. This indicates significant pressure on profitability, likely from competitive pricing, rising costs, or project-specific issues. The positive operating cash flow of HKD 7.9 million suggests some ability to convert project work into cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

The company's earnings power was negative for the period, with a diluted EPS of -HKD 0.055. Capital expenditures were minimal at HKD -2,000, indicating a asset-light model that does not require significant ongoing investment in property, plant, and equipment. The business model relies on working capital management to fund operations rather than heavy fixed asset utilization.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 4.5 million against total debt of HKD 62.8 million, indicating a leveraged financial structure. This high debt-to-cash ratio presents a liquidity risk and suggests the company may face challenges in meeting its financial obligations, especially if operating losses persist and constrain cash generation.

Growth Trends And Dividend Policy

The reported net loss and absence of a dividend reflect a period of contraction rather than growth. The company's dividend policy is non-existent, with a dividend per share of HKD 0, as it retains all capital to fund operations and navigate its current financial challenges. Historical trends would be required to assess if this is a cyclical downturn or a longer-term decline.

Valuation And Market Expectations

With a market capitalization of approximately HKD 35.1 million, the market is valuing the company at a significant discount to its revenue, reflecting the deep losses and associated financial risks. The negative beta of -0.17 suggests its stock price has exhibited a low correlation to broader market movements, potentially trading on company-specific news and prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its long-established presence and specialization in the Macau and Hong Kong fitting-out market, particularly for the hospitality sector. The outlook is contingent on a recovery in client capital expenditure within its core markets to return to profitability and improve its strained financial health. Execution on future projects will be critical.

Sources

Company Annual Report

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