investorscraft@gmail.com

Intrinsic ValueKwong Man Kee Group Limited (8023.HK)

Previous CloseHK$0.35
Intrinsic Value
Upside potential
Previous Close
HK$0.35

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

Kwong Man Kee Group Limited operates as a specialized engineering services provider focused exclusively on Hong Kong's car park flooring industry. The company generates revenue through the application of proprietary floor coating systems that deliver colorful, slip-resistant, and durable surfaces resistant to water and petrochemicals. Its core services include specialized texture painting, waterproofing works, screeding, and anti-skid surfacing, complemented by ancillary revenue from trading car park flooring materials. Operating in the niche industrial services sector, the company maintains a focused market position as a specialized contractor serving commercial and residential parking facilities throughout Hong Kong. This targeted approach allows Kwong Man Kee to develop deep expertise in a specific vertical while maintaining operational efficiency through its subsidiary structure under Sage City Investments Limited.

Revenue Profitability And Efficiency

The company generated HKD 166.9 million in revenue with net income of HKD 8.2 million, reflecting a net margin of approximately 4.9%. Operating cash flow of HKD 1.2 million was significantly lower than net income, indicating potential working capital challenges or timing differences in cash collection. Capital expenditures of HKD 0.9 million suggest modest reinvestment requirements for maintaining operational capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0137 demonstrates modest earnings power relative to the company's market capitalization. The positive operating cash flow, though limited, indicates the business generates cash from its core operations. The capital expenditure level suggests the company maintains a capital-light business model with limited requirements for significant asset investments to sustain operations.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 33.4 million in cash against total debt of HKD 9.1 million, providing substantial financial flexibility. The low debt-to-cash ratio indicates conservative financial management and capacity to withstand industry downturns. The company's financial position appears robust with ample cash reserves relative to its operational scale.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.005 per share distribution, representing a payout ratio of approximately 36.5% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for operational needs. Growth prospects are tied to Hong Kong's construction and property maintenance sectors, with performance dependent on commercial and residential development activity levels.

Valuation And Market Expectations

With a market capitalization of HKD 221.1 million, the company trades at approximately 1.3 times revenue and 27 times earnings. The beta of 0.34 indicates lower volatility compared to the broader market, reflecting the company's niche positioning and stable cash generation profile. Valuation metrics suggest market expectations for steady rather than aggressive growth.

Strategic Advantages And Outlook

The company's strategic advantages include specialized expertise in car park flooring systems and established relationships in Hong Kong's construction sector. Its proprietary coating products provide technical differentiation, while the focused business model allows for efficient operations. The outlook remains tied to Hong Kong's property and infrastructure development cycles, with the company well-positioned to benefit from maintenance and renovation requirements in existing facilities.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description 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