investorscraft@gmail.com

Intrinsic ValueDragon Rise Group Holdings Limited (6829.HK)

Previous CloseHK$2.60
Intrinsic Value
Upside potential
Previous Close
HK$2.60

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

Dragon Rise Group Holdings Limited operates as a specialized foundation works subcontractor within Hong Kong's construction sector, focusing primarily on excavation and lateral support systems along with pile cap construction for commercial and residential building projects. The company generates revenue through subcontracting agreements with main contractors, supplemented by ancillary services including site formation, steel fixing, and material trading. Operating in a highly competitive and cyclical market, Dragon Rise maintains a niche position by providing essential ground engineering services that are critical during the initial phases of construction projects. The company's market positioning is inherently tied to Hong Kong's real estate development cycle and infrastructure investment levels, with its specialized expertise allowing it to compete for subcontracts despite the presence of larger integrated construction firms. This focus on foundational elements rather than complete building construction defines both its operational scope and its vulnerability to construction industry fluctuations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.31 billion with modest net income of HKD 9.03 million, indicating thin operating margins characteristic of competitive subcontracting businesses. Negative operating cash flow of HKD 46.66 million despite profitability suggests potential working capital challenges or timing differences in project billing and collections, which is common in construction subcontracting where payment cycles can be extended.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.04 reflects limited earnings power relative to the company's revenue base. The negative operating cash flow combined with minimal capital expenditures of HKD 2.25 million indicates a capital-light operational model but raises questions about sustainable cash generation from core operations in the current period.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 92.73 million in cash against total debt of HKD 38.15 million, providing financial flexibility. This conservative balance sheet structure supports operations in an industry known for cyclical demand and potential payment delays from main contractors.

Growth Trends And Dividend Policy

The absence of dividend payments suggests management prioritizes capital retention for operational needs and potential growth opportunities. The company's growth trajectory is directly linked to Hong Kong's construction activity levels, which are influenced by property market conditions and government infrastructure spending.

Valuation And Market Expectations

With a market capitalization of HKD 308 million, the company trades at approximately 0.23 times revenue, reflecting market expectations for a specialized subcontractor in a competitive industry. The low beta of 0.447 indicates relative insulation from broader market volatility but also suggests limited growth expectations from investors.

Strategic Advantages And Outlook

The company's specialized expertise in foundation works provides a defensive niche within the construction value chain, though its outlook remains heavily dependent on Hong Kong's property development cycle. Maintaining strong client relationships and operational efficiency will be crucial for navigating industry cyclicality and competitive pressures in the subcontracting market.

Sources

Company financial reportsHong Kong Stock Exchange filings

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