investorscraft@gmail.com

Intrinsic ValueSunray Engineering Group Limited (8616.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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

Sunray Engineering Group Limited operates as a specialized building protection solutions provider serving Hong Kong and Macau's construction sector. The company focuses on delivering comprehensive waterproofing, tiling, and flooring systems for both residential and commercial properties, along with critical infrastructure projects including hospitals, power stations, and community facilities. With operations established since 1988, Sunray has developed deep expertise in material supply and application services tailored to the unique climatic and regulatory requirements of the region's built environment. The company maintains a niche position within the competitive engineering and construction landscape by offering integrated protection solutions that address specific client needs across public and private sector projects. This specialized focus allows Sunray to differentiate itself from general contractors while building long-term relationships with developers and government entities requiring reliable building envelope solutions.

Revenue Profitability And Efficiency

The company generated HKD 162.5 million in revenue during the period but reported a net loss of HKD 13.3 million, indicating significant margin pressure. Operating cash flow of HKD 19.3 million suggests some operational efficiency despite the bottom-line challenges. Capital expenditures of HKD 1.5 million were modest relative to operating cash generation.

Earnings Power And Capital Efficiency

Sunray's diluted EPS of -HKD 0.013 reflects current earnings challenges amid competitive market conditions. The negative earnings power suggests the company may be facing pricing pressure or operational inefficiencies. The modest capital expenditure level indicates a conservative approach to investment during this challenging period.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 49.1 million in cash and equivalents against total debt of HKD 24.0 million. This conservative financial structure provides buffer against operational headwinds. The cash position exceeds total debt, suggesting adequate short-term financial flexibility.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with the company reporting a net loss position. No dividends were distributed during the period, consistent with the challenging financial results. The company appears to be prioritizing capital preservation over shareholder returns given current operational challenges.

Valuation And Market Expectations

With a market capitalization of HKD 43.0 million, the company trades at a significant discount to its revenue base. The negative beta of -0.227 suggests low correlation with broader market movements, reflecting its niche positioning. Current valuation appears to reflect market concerns about profitability and growth prospects.

Strategic Advantages And Outlook

The company's long-established presence since 1988 provides institutional knowledge and client relationships in the Hong Kong and Macau markets. Specialization in building protection solutions offers some defensive characteristics amid construction cycles. Success will depend on improving operational efficiency and navigating competitive pressures in the regional construction sector.

Sources

Company financial reportsHong Kong Stock Exchange filings

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