investorscraft@gmail.com

Intrinsic ValueProsper Construction Holdings Limited (6816.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

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

Prosper Construction Holdings Limited operates as a specialized marine construction and engineering contractor serving infrastructure projects across Asia. The company generates revenue through marine construction services including dredging, reclamation works, pier construction, and offshore facilities foundation works, supplemented by auxiliary services such as marine vessel leasing, trading, and repair. Operating primarily in Hong Kong with expansion into Mainland China, Indonesia, Macao, Pakistan, Cambodia, and Vietnam, the company positions itself within the competitive marine engineering sector. Its market position is characterized by regional specialization in complex marine projects, leveraging its subsidiary relationship with Qingdao West Coast Holdings to access larger infrastructure developments. The company faces intense competition from both local and international marine construction firms, requiring continuous operational efficiency and project execution capabilities to maintain its regional footprint.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.63 billion but experienced significant operational challenges with a net loss of HKD 159.1 million. Negative operating cash flow of HKD 882.7 million indicates substantial cash consumption from operations, while capital expenditures of HKD 60.2 million suggest ongoing investment in marine assets. The negative earnings per share of HKD 0.20 reflects the overall unprofitability during this period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the substantial net loss and negative operating cash flow. The company's capital efficiency metrics are under pressure, with significant cash outflows from operations exceeding revenue generation. The marine construction business requires substantial working capital for project execution, creating challenges for maintaining positive cash flow cycles.

Balance Sheet And Financial Health

The balance sheet shows HKD 312.8 million in cash against total debt of HKD 1.74 billion, indicating elevated leverage. The substantial debt burden relative to cash reserves creates financial strain, particularly given the negative cash flow from operations. The company's financial health appears challenged with limited liquidity to service its debt obligations.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss position and cash flow constraints. Growth appears constrained by financial challenges, though the multi-country operational presence suggests some geographic diversification. The marine construction sector typically experiences cyclical demand tied to infrastructure investment cycles across Asian markets.

Valuation And Market Expectations

With a market capitalization of HKD 228 million, the company trades at a significant discount to its revenue base, reflecting market concerns about profitability and financial stability. The beta of 1.079 indicates slightly higher volatility than the market, typical for construction companies with operational leverage and project-based revenue streams.

Strategic Advantages And Outlook

The company's strategic advantages include its regional presence across multiple Asian markets and specialized marine construction expertise. However, the outlook remains challenging due to financial constraints and operational losses. Success depends on improving project execution efficiency, managing working capital requirements, and potentially restructuring debt to achieve sustainable operations.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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