investorscraft@gmail.com

Intrinsic ValueSanbase Corporation Limited (8501.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

Sanbase Corporation Limited operates as a specialized interior fit-out solutions provider primarily serving the Hong Kong and mainland China markets. The company generates revenue through a comprehensive suite of services including construction management, design consultancy, project management, and interior fit-out works for commercial premises. Its core business model centers on transforming vacant spaces into functional commercial environments through bare shell fit-out services while also offering restacking, reinstatement, and maintenance services for existing structures. Operating within the competitive commercial interior design and construction sector, Sanbase has established a niche position by providing integrated solutions that span from initial site selection and strategic planning through to engineering, building, and move management services. The company's market positioning leverages its expertise in mechanical, electrical, and plumbing consultancy, enabling it to deliver turnkey solutions for office environments. As a subsidiary of Madison Square International Investment Limited, Sanbase maintains a focused regional presence while competing against larger construction and fit-out firms in the densely developed Hong Kong commercial real estate market.

Revenue Profitability And Efficiency

Sanbase generated HKD 418.8 million in revenue but reported a net loss of HKD 4.0 million, indicating margin pressure within its interior fit-out operations. The negative operating cash flow of HKD 18.2 million suggests challenges in working capital management and cash conversion efficiency. The company's capital expenditure requirements remain minimal at HKD 71,000, reflecting the service-oriented nature of its business model.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 0.0199 reflects weak earnings power in the current period. Despite generating substantial revenue, the negative net income indicates operational inefficiencies or competitive pricing pressures. The minimal capital expenditures suggest the business requires limited reinvestment but also points to constrained growth opportunities in the near term.

Balance Sheet And Financial Health

Sanbase maintains a strong liquidity position with HKD 103.6 million in cash and equivalents against minimal total debt of HKD 2.5 million. This conservative capital structure provides financial flexibility, though the negative operating cash flow warrants monitoring. The company's net cash position offers a buffer against operational challenges and market volatility.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all capital for operational needs. The negative earnings and cash flow trends suggest challenging growth conditions in the interior fit-out market. Market capitalization of HKD 86 million reflects the company's small-cap status within the competitive Hong Kong construction services sector.

Valuation And Market Expectations

Trading with a negative beta of -0.09, Sanbase exhibits defensive characteristics relative to the broader market. The market capitalization of HKD 86 million represents approximately 0.2x revenue, suggesting modest growth expectations. Investors appear to be pricing in continued challenges in the commercial interior fit-out sector.

Strategic Advantages And Outlook

Sanbase's integrated service offering provides competitive advantages through project management expertise and mechanical/electrical consultancy capabilities. The strong balance sheet offers strategic flexibility, though operational turnaround remains critical. The company's niche focus on commercial interior solutions positions it to benefit from office space demand in Hong Kong's dense commercial market.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsSubsidiary structure information

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