investorscraft@gmail.com

Intrinsic ValueNoble Engineering Group Holdings Limited (8445.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

Noble Engineering Group Holdings Limited operates as a specialized wet trade contractor in Hong Kong's construction sector, focusing on interior finishing works including tile and brick laying, plastering, floor screeding, and marble installation. The company serves both private and public sector projects across residential developments, community facilities, public housing, and commercial properties, deriving revenue from contractual construction services. With operations established since 1981, the firm has developed niche expertise in wet trades, positioning itself as a service provider in a competitive market where specialization and project execution capabilities determine market share. The company operates as a subsidiary of Land Noble Holdings Limited, which provides strategic oversight while the group navigates the cyclical nature of construction demand in Hong Kong. Its market position is characterized by its long-standing industry presence and focus on specific trade disciplines rather than full-scale construction management, catering to main contractors and developers requiring specialized finishing works.

Revenue Profitability And Efficiency

The company generated HKD 325.6 million in revenue during the period but reported a net loss of HKD 9.5 million, indicating margin pressure in its contracting operations. Negative operating cash flow of HKD 16.3 million suggests challenges in working capital management, potentially due to project timing or collection issues in the construction cycle.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0343 reflects the net loss position, while the absence of capital expenditures indicates minimal investment in fixed assets. The company's capital efficiency appears constrained by its loss-making operations and negative cash generation from core activities.

Balance Sheet And Financial Health

The balance sheet shows a conservative debt position with only HKD 151,000 in total debt against HKD 13.0 million in cash equivalents. This low leverage provides financial flexibility, though the negative cash flow from operations warrants monitoring for liquidity sustainability.

Growth Trends And Dividend Policy

No dividends were distributed during the period, consistent with the loss-making position. The company's growth trajectory appears challenged by the current financial performance, with future expansion dependent on improving project margins and securing profitable contracts.

Valuation And Market Expectations

With a market capitalization of HKD 44.2 million, the company trades at a significant discount to revenue, reflecting market concerns about profitability and cash flow generation. The beta of 0.753 suggests moderate sensitivity to market movements compared to the broader market.

Strategic Advantages And Outlook

The company's long-established presence since 1981 provides industry experience and client relationships, while its specialized wet trade focus offers differentiation from general contractors. The outlook depends on improving operational efficiency and navigating Hong Kong's construction market dynamics, particularly in public housing and commercial development sectors.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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