investorscraft@gmail.com

Intrinsic ValueMaxicity Holdings Limited (8216.HK)

Previous CloseHK$1.42
Intrinsic Value
Upside potential
Previous Close
HK$1.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Maxicity Holdings Limited operates as a specialized slope works contractor serving Hong Kong's construction sector, focusing on critical geotechnical stabilization and erosion control solutions. The company generates revenue through contracting services for both public and private sector projects, including soil nail installation, retaining wall construction, debris flow protection barriers, and erosion control systems. Operating in a niche segment of the engineering and construction industry, Maxicity addresses Hong Kong's unique topographical challenges with specialized expertise in slope stabilization. The company maintains a focused market position as a technical specialist rather than a general contractor, leveraging its specialized capabilities in geotechnical engineering to secure projects in a competitive market where terrain constraints demand specialized solutions.

Revenue Profitability And Efficiency

The company reported revenue of HKD 276.0 million for FY2020 with net income of HKD 39.4 million, representing a healthy net margin of approximately 14.3%. Operating cash flow of HKD 19.3 million was generated, though capital expenditures were minimal at HKD 2.6 million, indicating a capital-light operational model focused on contracting services rather than heavy asset investment.

Earnings Power And Capital Efficiency

Maxicity demonstrated solid earnings power with diluted EPS of HKD 0.0984, reflecting efficient capital deployment in its specialized contracting operations. The company's business model requires minimal fixed asset investment, allowing for strong returns on capital through focused service delivery in slope stabilization works without significant capital-intensive infrastructure.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with HKD 83.5 million in cash and equivalents against minimal total debt of HKD 441,000, resulting in a net cash position. This strong liquidity profile provides financial flexibility for operational needs and potential project bidding requirements in the competitive construction contracting environment.

Growth Trends And Dividend Policy

No dividend payments were made during the period, with the company likely retaining earnings to fund working capital requirements for ongoing projects. Growth appears dependent on securing new slope works contracts in Hong Kong's construction market, which is influenced by public infrastructure spending and private development activity in the region's challenging terrain.

Valuation And Market Expectations

With a market capitalization that appears minimal and a beta of 1.18, the stock exhibits higher volatility than the market. The valuation reflects the specialized nature of the business and its dependence on Hong Kong's construction cycle, with investors likely pricing in both geographic concentration risks and niche expertise premiums.

Strategic Advantages And Outlook

Maxicity's strategic advantage lies in its specialized expertise addressing Hong Kong's unique slope stabilization needs, creating barriers to entry through technical knowledge and established contractor relationships. The outlook depends on continued infrastructure development in Hong Kong's challenging topography, though concentration risk in a single geographic market remains a key consideration for long-term sustainability.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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