investorscraft@gmail.com

Intrinsic ValueBasetrophy Group Holdings Limited (8460.HK)

Previous CloseHK$1.58
Intrinsic Value
Upside potential
Previous Close
HK$1.58

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

Basetrophy Group Holdings Limited operates as a specialized substructure subcontractor within Hong Kong's construction and engineering sector. The company generates revenue by providing essential geotechnical and foundation services, including excavation, lateral support works, and various piling techniques such as sheet piling, pipe piling, and bored piling. Its service portfolio extends to comprehensive site formation and slope stabilization works, catering primarily to infrastructure and building development projects across the region. Operating in a highly competitive and cyclical market, Basetrophy's business is intrinsically linked to Hong Kong's real estate and public infrastructure investment cycles. The firm positions itself as a niche technical expert rather than a broad-based contractor, focusing on complex ground engineering solutions that require specialized equipment and expertise. This market positioning allows it to target projects where engineering precision is critical, though it remains susceptible to regional economic fluctuations and construction demand volatility. As a subsidiary of Brightly Ahead Limited, it benefits from established operational experience since its 2003 founding, but its scale is modest compared to larger diversified construction peers in the industrials sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 98.97 million for the period, indicating its operational scale within the niche subcontracting market. However, profitability was challenged with a net loss of HKD 4.27 million, reflecting potential margin pressures or project cost overruns. Operating cash flow of HKD 2.92 million suggests some cash generation from core activities despite the bottom-line loss.

Earnings Power And Capital Efficiency

Basetrophy's earnings power appears constrained, with diluted EPS of -HKD 0.0248 demonstrating negative returns for shareholders. The positive operating cash flow relative to capital expenditures of HKD -0.61 million indicates the business requires minimal ongoing capital investment, typical for service-oriented subcontracting operations relying more on specialized labor than heavy equipment.

Balance Sheet And Financial Health

The balance sheet shows moderate financial leverage with total debt of HKD 15.47 million against cash and equivalents of HKD 2.67 million. This debt level, combined with a market capitalization of approximately HKD 15.94 million, suggests a leveraged capital structure that may warrant monitoring given the company's current loss-making position and cyclical industry exposure.

Growth Trends And Dividend Policy

Current performance indicates challenging growth conditions, with the company reporting a net loss for the period. The dividend policy appears conservative with no dividend distribution, consistent with the loss-making position and likely focused on preserving liquidity for operational needs and potential debt servicing in this capital-intensive industry.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 15.94 million, the market values the company at a significant discount to its annual revenue. The negative beta of -0.636 suggests unusual price movement patterns that may not correlate with broader market trends, possibly reflecting its micro-cap status and specialized business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized technical expertise in geotechnical engineering, a niche requiring specific certifications and experience. The outlook remains tied to Hong Kong's construction activity levels, with recovery dependent on increased infrastructure spending and real estate development projects that drive demand for its specialized substructure services.

Sources

Company public filingsHong Kong Stock Exchange disclosures

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