investorscraft@gmail.com

Intrinsic ValueAeso Holding Limited (8341.HK)

Previous CloseHK$0.21
Intrinsic Value
Upside potential
Previous Close
HK$0.21

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

Aeso Holding Limited operates as a specialized fitting-out and renovation contractor within Hong Kong's competitive construction and property services sector. Its core revenue model is project-based, deriving income from comprehensive interior contracting services for both newly constructed and existing commercial and residential premises. The company serves a diverse clientele including major property developers, government authorities, landlords, and international retail brands, providing integrated solutions that combine practical construction with interior design expertise. This positions Aeso as a niche service provider in a mature market where reputation and specialized capability are critical differentiators. The company's focus on quality execution and client relationships in Hong Kong's dense urban environment represents its fundamental market approach, though it operates in a highly fragmented industry with numerous competitors. Its headquarters in Sheung Wan provides strategic access to Hong Kong's central business district, supporting its business development efforts with key commercial clients and developers active in the region's dynamic property market.

Revenue Profitability And Efficiency

The company generated HKD 210.2 million in revenue with net income of HKD 5.9 million, reflecting a net margin of approximately 2.8%. Operating cash flow was negative HKD 0.4 million, indicating potential working capital pressures despite positive earnings. Capital expenditures of HKD 0.2 million suggest minimal investment in fixed assets, consistent with its service-based contracting model.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.07 demonstrates modest earnings power relative to the company's scale. The negative operating cash flow relative to positive net income suggests potential inefficiencies in cash conversion or timing differences in project billing and payments. The capital-light business model requires minimal ongoing investment in property and equipment.

Balance Sheet And Financial Health

The balance sheet shows HKD 12.7 million in cash against total debt of HKD 65.98 million, indicating significant leverage. The debt-heavy structure may reflect financing needs for project working capital. The company's financial health appears constrained by its debt burden relative to its modest market capitalization of HKD 13.4 million.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with retaining earnings for operational needs. Growth prospects are tied to Hong Kong's construction and property renovation cycle, which is influenced by economic conditions and property market dynamics. The company's small scale suggests limited diversification beyond its core market.

Valuation And Market Expectations

With a market capitalization of HKD 13.4 million, the company trades at approximately 2.3 times net income. The beta of 0.813 suggests moderate sensitivity to market movements. Valuation reflects the challenges of a small-cap contractor in a competitive, cyclical industry.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence and specialized expertise in Hong Kong's fitting-out market. However, its outlook is constrained by high leverage, limited scale, and dependence on local market conditions. Success depends on maintaining client relationships and managing project margins in a competitive bidding environment.

Sources

Company description and financial data providedHong 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