investorscraft@gmail.com

Intrinsic ValueSheung Moon Holdings Limited (8523.HK)

Previous CloseHK$0.23
Intrinsic Value
Upside potential
Previous Close
HK$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sheung Moon Holdings Limited operates as a specialized civil engineering contractor in Hong Kong, primarily serving both public and private sector clients. Its core revenue model is project-based, deriving income from contracts for site formation, road and drainage works, and structural construction. The company operates in a highly competitive and cyclical industry, where project awards are often dependent on government infrastructure spending and private development activity. Its market position is that of a small-cap, niche player within the broader Hong Kong construction sector, facing intense competition from larger, more diversified firms. The company also engages in property holding, which provides an ancillary stream of potential rental income or capital appreciation, though this remains secondary to its primary construction activities. This dual focus on contracting and asset ownership defines its operational strategy within a challenging local market environment.

Revenue Profitability And Efficiency

The company reported revenue of HKD 119.7 million for FY2023, indicating active project execution. However, it recorded a significant net loss of HKD 26.8 million, reflecting substantial profitability challenges, likely due to competitive pricing, rising costs, or project-specific issues. Operating cash flow was positive at HKD 20.3 million, suggesting adequate cash generation from core activities despite the reported loss.

Earnings Power And Capital Efficiency

Diluted EPS was negative at HKD -0.0669, underscoring weak earnings power in the period. The absence of capital expenditures indicates a lack of significant investment in productive assets, which may constrain future growth or operational efficiency improvements. The company's ability to generate value from its invested capital appears limited based on current performance metrics.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of HKD 3.6 million against total debt of HKD 66.7 million, indicating high financial leverage and potential refinancing risks. The significant debt burden relative to its market capitalization and cash reserves raises concerns about financial stability and flexibility in a capital-intensive industry.

Growth Trends And Dividend Policy

The net loss and zero dividend per share reflect a non-existent shareholder return policy and challenging growth trends. The company appears to be in a consolidation or contraction phase rather than expansion, with no current distribution of profits to investors, prioritizing financial preservation over growth or income distribution.

Valuation And Market Expectations

With a market capitalization of approximately HKD 90.4 million, the market values the company at a significant discount to its annual revenue, reflecting skepticism about future profitability and growth prospects. The negative beta of -0.378 suggests a counter-cyclical or defensive perception by investors, though this is unusual for a construction firm and may indicate specific risk factors.

Strategic Advantages And Outlook

The company's strategic advantages are limited to its established presence in Hong Kong's specialized civil engineering niche and its property holdings. The outlook remains challenging due to high leverage, operational losses, and intense competition. Success depends on improving project profitability, managing debt, and potentially leveraging its property assets for financial stability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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