investorscraft@gmail.com

Intrinsic ValueSEM Holdings Limited (9929.HK)

Previous CloseHK$0.60
Intrinsic Value
Upside potential
Previous Close
HK$0.60

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

SEM Holdings Limited operates as a specialized electrical and mechanical engineering services provider focused exclusively on the Macau and Hong Kong markets. The company generates revenue through the supply, installation, and maintenance of comprehensive electrical systems for diverse construction and renovation projects spanning commercial, residential, hotel, casino, and public property developments. Its core business model involves serving as a subcontractor to main contractors, leveraging specialized technical expertise in complex E&M systems within the densely developed urban environments of these two special administrative regions. SEM Holdings occupies a niche position in the regional construction ecosystem, capitalizing on the continuous development and refurbishment cycles characteristic of Macau's gaming and hospitality sector and Hong Kong's high-density property market. The company's market positioning is intrinsically linked to the capital expenditure cycles of property developers and casino operators, making its revenue streams cyclical yet essential to the infrastructure maintenance and development of these two dynamic Asian economies.

Revenue Profitability And Efficiency

The company reported revenue of HKD 91.7 million with net income of HKD 3.8 million, indicating modest profitability margins. Operating cash flow was negative at HKD -1.4 million, suggesting potential working capital challenges despite positive earnings. Capital expenditures remained minimal at HKD 191,000, reflecting the service-oriented nature of the business with limited fixed asset requirements.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0019, demonstrating limited earnings power relative to the substantial share count. The negative operating cash flow relative to positive net income indicates potential inefficiencies in cash conversion or timing differences in project billing and collections. The capital-light business model is evidenced by minimal capital expenditure requirements.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 56.1 million in cash against total debt of HKD 6.1 million, providing substantial financial flexibility. This conservative capital structure with minimal leverage positions the company to withstand cyclical downturns in the construction sector. The cash-rich balance sheet offers strategic optionality for future opportunities.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's focus on retaining capital for business operations. Growth appears constrained given the modest revenue base and limited market scope within Macau and Hong Kong. The company's performance remains heavily dependent on regional construction activity levels and project awards.

Valuation And Market Expectations

With a market capitalization of HKD 142 million, the company trades at approximately 1.5 times revenue and 37 times earnings, reflecting modest investor expectations. The low beta of 0.438 suggests relative insulation from broader market volatility, though this may also indicate limited growth prospects. Valuation metrics appear reasonable given the company's niche market position and financial characteristics.

Strategic Advantages And Outlook

The company's primary advantage lies in its specialized expertise within the Macau and Hong Kong E&M engineering markets and its strong balance sheet position. However, geographic concentration and dependence on construction cycles present significant risks. The outlook remains tied to regional development activity, particularly in Macau's gaming and hospitality sector recovery post-pandemic.

Sources

Company financial statementsHong 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