investorscraft@gmail.com

Intrinsic ValueK W Nelson Interior Design and Contracting Group Limited (8411.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

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

K W Nelson Interior Design and Contracting Group Limited operates as a specialized interior decorator focused on commercial premises within the People's Republic of China. The company generates revenue through a comprehensive service model encompassing pre-lease advisory, bespoke interior design, meticulous space planning, and full project management, followed by fitting-out, construction, and maintenance services for tailor-made sections, supplemented by after-sales support. Operating in the competitive engineering and construction sector, it strategically positions itself to serve a diverse, multinational clientele across high-value industries including banking, retail, healthcare, legal services, and telecommunications. This focus on serving established corporate entities provides a degree of insulation from broader economic volatility, though it remains susceptible to client-specific capital expenditure cycles. Its market position is that of a specialized B2B service provider, leveraging integrated project delivery to secure contracts in a fragmented market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 21.5 million for the period. However, operational performance was challenged, resulting in a net loss of HKD 3.3 million. This negative profitability was further evidenced by negative operating cash flow of HKD 10.6 million, indicating significant cash consumption from core business activities during the fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely constrained, with a diluted loss per share of HKD 0.0035. The absence of reported capital expenditures suggests minimal investment in long-term productive assets, which may impact future competitive positioning and operational capacity. The negative cash flow from operations highlights a fundamental challenge in converting business activities into positive cash generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 9.0 million against a modest total debt of HKD 0.9 million, indicating a net cash position and low leverage. This provides a buffer against short-term liquidity pressures, though the significant cash burn from operations is a primary concern for financial health and sustainability without additional funding or a rapid operational turnaround.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend per share of HKD 0.02. This distribution during a period of negative earnings and cash flow may signal a commitment to shareholder returns but raises questions about the sustainability of such a policy without a clear path back to profitability and positive cash generation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 94.1 million, the market is valuing the company at a significant premium to its annual revenue. A negative beta of -0.095 suggests a historical low correlation with the broader market, though this is based on limited trading history and may not be a reliable indicator of future risk or return profile.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its established relationships with a diverse, multinational corporate client base across resilient sectors. The outlook remains highly uncertain, contingent on its ability to reverse the negative operational cash flow, return to profitability, and demonstrate sustainable growth within a competitive interior fitting-out market.

Sources

Company Annual Report

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