investorscraft@gmail.com

Intrinsic ValueGuangdong Adway Construction (Group) Holdings Company Limited (6189.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

Guangdong Adway Construction (Group) Holdings Company Limited operates as a specialized contractor in China's industrials sector, providing comprehensive interior and exterior building decoration and design services. Its core revenue model is project-based, deriving income from contracts for building decoration, electrical and mechanical installation, curtain wall engineering, and fire safety engineering works across diverse property categories including commercial, office, industrial, and residential buildings, as well as public infrastructure and hotels. The company serves a broad client base encompassing state-owned enterprises, government departments, listed companies, foreign-funded enterprises, and property developers, positioning itself as a service provider to both public and private entities. Its market position is further supported by vertical integration through the production and sale of its own decoration materials and equipment, aiming to control costs and ensure supply chain reliability for its projects. Operating since 1996 and headquartered in Shenzhen, the firm has established a long-standing presence in the competitive regional construction and decoration market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 197,000 for the period, but this was overshadowed by a significant net loss of HKD 55.7 million. Operational efficiency appears challenged, as evidenced by negative operating cash flow of HKD 4.3 million, indicating potential strain in converting project billings into liquid assets.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -HKD 0.23. The absence of capital expenditures suggests a lack of current investment in maintaining or growing operational capacity, which may impact future capital efficiency and competitive positioning.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of HKD 486,000, which is significantly outweighed by total debt of HKD 224.8 million. This high debt burden relative to available cash raises substantial concerns about the company's immediate financial health and solvency.

Growth Trends And Dividend Policy

Current financial metrics do not indicate positive growth trends. Reflecting this challenging position and the net loss, the company has adopted a conservative dividend policy, with a dividend per share of HKD 0, retaining no earnings for distribution to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 17.3 million and a negative beta of -0.211, the market appears to assign a low valuation, potentially pricing in significant distress or viewing the stock as non-correlated with broader market movements amidst its financial difficulties.

Strategic Advantages And Outlook

The company's long operating history and integrated model, offering both construction services and materials, provide a foundational advantage. However, the outlook is clouded by substantial losses and a weak balance sheet, necessitating a strategic focus on debt management and a return to profitability to ensure survival.

Sources

Company DescriptionProvided Financial Data

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