investorscraft@gmail.com

Intrinsic ValueGrand Talents Group Holdings Limited (8516.HK)

Previous CloseHK$0.92
Intrinsic Value
Upside potential
Previous Close
HK$0.92

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

Grand Talents Group Holdings Limited operates as a specialized civil engineering contractor focused on Hong Kong's critical infrastructure sector. The company generates revenue through government and private contracts for the construction, repair, and maintenance of road and highway systems, alongside related projects like drainage systems, barrier-free access facilities, and seawalls. Its business model is project-based, relying on competitive tendering for public works, which provides a steady but cyclical revenue stream tied to regional infrastructure spending and urban development initiatives. Operating within the highly competitive Hong Kong construction industry, the company occupies a niche position as a small to mid-sized contractor. It faces intense competition from larger, more diversified firms but leverages its specialized expertise in road-related infrastructure to secure targeted contracts. The company's market position is inherently linked to government budgetary allocations for public works and the overall health of Hong Kong's construction sector, making it susceptible to economic cycles and policy changes.

Revenue Profitability And Efficiency

The company reported revenue of HKD 35.2 million for the period but experienced a net loss of HKD 7.3 million, indicating significant profitability challenges. Operating cash flow was negative HKD 4.8 million, further highlighting inefficiencies in converting project work into cash, which is a critical concern for a capital-intensive contractor managing project timelines and working capital requirements.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.509 reflects a lack of earnings power in the current operating environment. Negative operating cash flow and minimal capital expenditures of HKD -0.2 million suggest constrained investment in growth or operational improvements, pointing to weak capital allocation and efficiency during this challenging period.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of only HKD 0.5 million against total debt of HKD 1.6 million. This low cash balance relative to obligations, combined with negative cash flows, raises substantial concerns about the company's short-term financial health and its ability to meet ongoing operational needs.

Growth Trends And Dividend Policy

Current financial metrics indicate a contraction rather than growth, with negative income and cash flow. The company maintains a conservative dividend policy, with a dividend per share of HKD 0.00, which is a prudent approach given its current loss-making position and the need to preserve capital for operational stability.

Valuation And Market Expectations

With a modest market capitalization of approximately HKD 28.0 million, the market appears to assign a low valuation, reflecting the company's recent financial performance and the inherent risks of its small-cap, project-dependent business model within a competitive sector. The beta near 1.0 suggests its stock price moves in line with broader market movements.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on Hong Kong's road infrastructure, a market with ongoing maintenance needs. However, the outlook is challenged by its recent losses and weak cash position. Success is contingent on securing profitable new contracts and improving operational efficiency to return to positive cash generation and profitability.

Sources

Company FilingsHong Kong Stock Exchange

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