investorscraft@gmail.com

Intrinsic ValueWing Fung Group Asia Limited (8526.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

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

Wing Fung Group Asia Limited operates as a specialized mechanical ventilation and air-conditioning (MVAC) systems provider within the Hong Kong and Macau construction sectors. Its core revenue model is derived from the supply, installation, and fitting-out services for these critical building systems, primarily serving contractors and subcontractors involved in infrastructural, commercial, and residential projects. The company occupies a niche position in the regional construction supply chain, acting as a key subcontractor whose fortunes are directly tied to the health of the local real estate and infrastructure development markets. This specialization allows it to develop deep expertise, though it also creates significant exposure to cyclical downturns in construction activity and regional economic conditions, limiting its operational diversification.

Revenue Profitability And Efficiency

The company generated HKD 176.8 million in revenue for the period. Profitability was marginal, with net income of HKD 1.1 million, indicating very thin margins. Operating cash flow of HKD 11.4 million was positive and significantly higher than net income, suggesting non-cash charges impacted the bottom line.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0066, reflecting minimal earnings power. The absence of reported capital expenditures suggests a capital-light operational model, relying more on human capital and project management than heavy asset investment to generate its revenue stream.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 16.6 million against total debt of HKD 25.3 million, indicating a moderate net debt position. This level of leverage appears manageable given the company's size and cash generation, though it provides limited financial flexibility for significant new investments or weathering prolonged market downturns.

Growth Trends And Dividend Policy

The company did not pay a dividend, which is consistent with its modest profitability and likely a strategy to conserve capital. Growth trends are intrinsically linked to the construction cycles in its core Hong Kong and Macau markets, with no evident geographic or service line diversification to drive expansion independently.

Valuation And Market Expectations

With a market capitalization of approximately HKD 20.3 million, the company trades at a significant discount to its annual revenue, reflecting the market's pessimistic view of its future growth prospects and profitability potential. The negative beta suggests a historical lack of correlation with broader market movements.

Strategic Advantages And Outlook

Its primary advantage is its established presence and specialization in the Hong Kong and Macau MVAC niche. The outlook is heavily dependent on the recovery and stability of the special administrative regions' construction and real estate sectors, with limited catalysts for organic growth beyond regional economic improvements.

Sources

Company Annual ReportHong 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