investorscraft@gmail.com

Intrinsic ValueLapco Holdings Limited (8472.HK)

Previous CloseHK$0.59
Intrinsic Value
Upside potential
Previous Close
HK$0.59

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

Lapco Holdings Limited operates as a specialized environmental hygiene service provider in Hong Kong's competitive facilities management sector. The company generates revenue through comprehensive service contracts encompassing cleaning, pest management, waste management and recycling, and landscaping solutions. Its client base is diversified across government departments, property management firms, and private corporations, serving various venues including commercial buildings, restaurants, markets, academic institutions, and public premises. This diversified service portfolio positions Lapco as an integrated environmental solutions provider rather than a basic cleaning service company. The company's established presence since 1990 provides historical credibility and operational experience in Hong Kong's regulated hygiene services market, though it operates in a fragmented industry with numerous competitors. Lapco's market position is strengthened by its ability to serve both public sector contracts and private commercial clients, providing some revenue stability through economic cycles while remaining exposed to competitive tender processes and margin pressures characteristic of the service industry.

Revenue Profitability And Efficiency

The company generated HKD 573.39 million in revenue with modest net income of HKD 3.39 million, indicating thin operating margins characteristic of the competitive service industry. Negative operating cash flow of HKD 30.99 million despite positive net income suggests potential working capital challenges or timing differences in contract payments. Capital expenditures remained minimal at HKD 795,000, consistent with the labor-intensive nature of the business.

Earnings Power And Capital Efficiency

Lapco demonstrated limited earnings power with diluted EPS of HKD 0.0389, reflecting the low-margin environment of hygiene services. The negative operating cash flow relative to net income indicates potential inefficiencies in cash conversion or significant receivables growth. The capital-light business model requires minimal reinvestment, though cash generation appears constrained by operational working capital requirements.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 58.99 million in cash against HKD 27.93 million in total debt, providing adequate coverage. The debt level appears manageable relative to the cash position, though negative operating cash flow warrants monitoring for sustainability. The balance sheet structure suggests conservative financial management with sufficient buffers for operational needs.

Growth Trends And Dividend Policy

No dividend distribution reflects the company's focus on retaining capital for operational needs amid challenging cash flow generation. The absence of shareholder returns suggests management prioritizes financial stability and working capital requirements over distributions. Growth prospects appear constrained by the mature Hong Kong market and competitive industry dynamics.

Valuation And Market Expectations

With a market capitalization of HKD 40.9 million, the company trades at approximately 0.07 times revenue and 12.1 times earnings, reflecting market skepticism about growth prospects and cash generation. The beta of 1.198 indicates moderate sensitivity to market movements, typical for small-cap service companies. Valuation multiples suggest limited market expectations for significant expansion.

Strategic Advantages And Outlook

The company's long-established presence and diversified service offerings provide some competitive advantages in client retention and cross-selling opportunities. However, operating in a highly competitive, low-margin industry with cash flow challenges presents significant headwinds. The outlook remains constrained by market saturation in Hong Kong and inherent margin pressures in the service sector without evident differentiation strategies.

Sources

Company descriptionFinancial metrics providedHong Kong Stock Exchange filings

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