investorscraft@gmail.com

Intrinsic ValueWinson Holdings Hong Kong Limited (6812.HK)

Previous CloseHK$0.31
Intrinsic Value
Upside potential
Previous Close
HK$0.31

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

Winson Holdings Hong Kong Limited operates as a specialized provider of essential environmental hygiene and airline catering support services within Hong Kong. Its core revenue model is built on securing and servicing long-term contracts with a diverse client base that includes government bodies, public utilities, transportation systems, and major commercial and residential complexes. The company's service portfolio is comprehensive, encompassing public area cleaning, specialized marble restoration, pest control, waste management, and robotic cleaning solutions, positioning it as an integrated facility management partner. This diversified offering within the niche environmental services sector provides resilience against economic cycles, as these are largely essential, non-discretionary services. Its market position is that of a established, local player, leveraging its long operating history since 1983 and its subsidiary status under Sze's Holdings Limited to navigate the competitive landscape and secure contracts with large, institutional clients.

Revenue Profitability And Efficiency

The company generated HKD 478.6 million in revenue for the period. However, profitability was challenged, resulting in a net loss of HKD 10.9 million. This negative bottom line, translating to a diluted EPS of -HKD 0.0182, indicates significant pressure on margins, likely from rising operational costs or competitive pricing in its service contracts, outweighing its substantial top-line figure.

Earnings Power And Capital Efficiency

Despite the reported net loss, the firm demonstrated solid cash generation with an operating cash flow of HKD 32.0 million. This positive cash flow, which comfortably covered modest capital expenditures of HKD 3.6 million, suggests that the accounting loss may be influenced by non-cash items, and the core business operations remain fundamentally cash-generative, which is a key strength for a service-oriented company.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of HKD 99.1 million against a negligible total debt of HKD 0.95 million. This results in a significant net cash position, providing immense liquidity and financial flexibility to navigate operational challenges or pursue strategic opportunities without leverage-related risk.

Growth Trends And Dividend Policy

The company maintained its shareholder returns by paying a dividend of HKD 0.01 per share, a notable action despite the period's net loss. This indicates a commitment to its dividend policy, supported by its robust cash reserves. The negative earnings, however, highlight a need for a turnaround in profitability to ensure the sustainability of such distributions over the long term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 91.2 million, the company trades at a significant discount to its book value, primarily represented by its large cash holdings. A beta of 0.184 suggests the market perceives it as a very low-risk, defensive investment, likely due to its essential service nature and strong balance sheet, but with low growth expectations reflected in its valuation.

Strategic Advantages And Outlook

Its key strategic advantages are its entrenched market position, diverse service offerings, and a fortress-like balance sheet. The outlook hinges on leveraging its financial strength to improve operational efficiency, win higher-margin contracts, and potentially expand its service scope to return to sustainable profitability while navigating the competitive Hong Kong market.

Sources

Company DescriptionProvided Financial Data

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