investorscraft@gmail.com

Intrinsic ValueGME Group Holdings Limited (8188.HK)

Previous CloseHK$1.01
Intrinsic Value
Upside potential
Previous Close
HK$1.01

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

GME Group Holdings Limited operates as a specialized civil engineering contractor focused on Hong Kong's infrastructure sector. The company generates revenue through underground construction services including tunnel excavation, shotcreting, shutter design and fabrication, and tunnel lining works, complemented by utility construction and structural works for service buildings. Operating primarily as a subcontractor to main contractors on public sector infrastructure projects, GME leverages its technical expertise in complex underground engineering to secure contracts in a niche but essential segment of Hong Kong's construction industry. The company's market position is defined by its specialized capabilities in tunnel construction and underground works, serving a concentrated client base of major contractors involved in public infrastructure development. Founded in 1994, GME has established long-term relationships within Hong Kong's construction ecosystem, positioning itself as a reliable specialist in technically demanding underground projects that require specific engineering proficiency and regulatory compliance.

Revenue Profitability And Efficiency

The company reported revenue of HKD 815.2 million with net income of HKD 86.2 million, representing a net margin of approximately 10.6%. Operating cash flow of HKD 114.2 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of HKD 11.3 million were modest relative to operating cash flow, suggesting efficient capital allocation.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.18 reflects the company's earnings capacity relative to its share count. The substantial operating cash flow generation relative to net income demonstrates effective working capital management and strong underlying cash earnings power. The company maintains capital efficiency by focusing on specialized engineering services rather than capital-intensive construction activities.

Balance Sheet And Financial Health

The balance sheet shows HKD 26.4 million in cash against total debt of HKD 62.5 million, indicating moderate leverage. The net debt position of approximately HKD 36.1 million appears manageable given the company's cash flow generation. The financial structure suggests conservative financing with adequate liquidity for ongoing operations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.08, representing a payout ratio of approximately 44% based on diluted EPS. This dividend policy indicates management's confidence in sustainable earnings and cash flow generation while retaining capital for business development in Hong Kong's infrastructure market.

Valuation And Market Expectations

With a market capitalization of HKD 507 million and trailing earnings, the company trades at a P/E ratio of approximately 5.9x. The beta of 0.977 suggests market sensitivity slightly below the broader market, reflecting the defensive nature of infrastructure contracting but also the geographic concentration risk in Hong Kong.

Strategic Advantages And Outlook

GME's strategic advantage lies in its specialized expertise in underground construction, a niche requiring significant technical capability. The company's long-established presence and focus on public sector projects provide relative stability, though dependence on Hong Kong's infrastructure spending and main contractor relationships presents concentration risks that require careful management.

Sources

Company financial statementsHong 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