investorscraft@gmail.com

Intrinsic ValueNIU Holdings Limited (8619.HK)

Previous CloseHK$0.16
Intrinsic Value
Upside potential
Previous Close
HK$0.16

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

WAC Holdings Limited operates as a specialized engineering consultancy firm providing structural, geotechnical, and materials engineering services primarily in Hong Kong and Macau's construction sector. The company generates revenue through technical advisory services for building projects, including structural integrity assessments, subsurface condition analysis, and material selection guidance. Operating in the competitive engineering services niche, WAC leverages its established presence since 1987 to serve both public infrastructure projects and private development ventures. The firm maintains market positioning through its comprehensive service portfolio that includes authorized person services for regulatory compliance and expert witness testimony for construction disputes. This diversified service approach allows WAC to capture value across multiple project phases while maintaining relatively low capital requirements compared to full-scale construction firms.

Revenue Profitability And Efficiency

The company reported HKD 104.3 million in revenue with exceptional net income of HKD 64.5 million, indicating remarkably high profit margins. However, negative operating cash flow of HKD 37.7 million suggests potential timing differences in receivables collection or unusual working capital movements that require further investigation into cash conversion efficiency.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0483 and minimal capital expenditures of HKD 401,000, the business demonstrates strong earnings generation relative to its asset base. The consultancy model inherently requires low capital investment, allowing for high returns on invested capital despite the negative operating cash flow position reported in this period.

Balance Sheet And Financial Health

The balance sheet shows HKD 16.4 million in cash against HKD 9.4 million in total debt, indicating adequate liquidity coverage. The modest debt level relative to equity suggests conservative financial leverage, though the negative operating cash flow warrants monitoring for sustained financial stability.

Growth Trends And Dividend Policy

The company maintains a conservative capital return policy with no dividend distributions, opting to retain earnings for operational needs. Growth appears organic within the specialized engineering consultancy market, with performance heavily dependent on construction activity levels in its core Hong Kong and Macau markets.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 43.4 million, the company's valuation reflects a significant discount to its reported earnings. The beta of 1.543 indicates higher volatility than the market, potentially reflecting sensitivity to construction cycle fluctuations and regional economic conditions.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized engineering expertise and long-established presence in Hong Kong's construction sector. Future performance will depend on regional construction activity levels, regulatory requirements for engineering consultancy, and the company's ability to maintain its technical reputation while managing cash flow challenges evident in the current reporting period.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description documentation

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