investorscraft@gmail.com

Intrinsic ValueWah Wo Holdings Group Limited (9938.HK)

Previous CloseHK$0.14
Intrinsic Value
Upside potential
Previous Close
HK$0.14

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

Wah Wo Holdings Group Limited operates as a specialized contractor within Hong Kong's construction sector, focusing exclusively on aluminum façade works and related services. Its core revenue model is project-based, generating income from the design, supply, and installation of window systems, curtain walls, and other building envelopes for residential, commercial, and institutional clients. The company acts as a key intermediary, managing projects from design through to post-completion maintenance, while procuring materials and subcontracting installation work. This positions it as a niche service provider in a competitive and cyclical industry, heavily dependent on Hong Kong's real estate development and renovation activity. Its market position is that of a specialized subcontractor rather than a main contractor, serving a specific segment of the construction value chain with technical expertise in aluminum applications.

Revenue Profitability And Efficiency

The company reported revenue of HKD 482.1 million for the period. Profitability was modest, with net income of HKD 16.8 million, indicating thin margins that are characteristic of competitive subcontracting work. Operating cash flow of HKD 44.8 million was strong relative to net income, suggesting effective working capital management and solid cash conversion from its project-based activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0168. The business demonstrates capital-light characteristics, as evidenced by minimal capital expenditures of just HKD 366,000. This indicates the model relies more on human capital and project management expertise rather than significant fixed asset investments, supporting returns on capital in a favorable operating environment.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position. Cash and equivalents of HKD 53.2 million substantially exceed total debt of HKD 6.3 million, resulting in a net cash position. This provides a significant buffer against the cyclicality of the construction industry and supports financial stability.

Growth Trends And Dividend Policy

The company has adopted a retention-based policy, with no dividend paid during the period. This suggests a strategic focus on reinvesting cash flows to fund operations and potentially pursue growth within its specialized niche, rather than returning capital to shareholders at this stage of its development.

Valuation And Market Expectations

With a market capitalization of approximately HKD 106 million, the company trades at a significant discount to its annual revenue. The low beta of 0.408 suggests the market perceives it as a less volatile investment, potentially reflecting its niche focus and strong balance sheet, which may provide some insulation from broader market swings.

Strategic Advantages And Outlook

The company's primary advantage is its specialized expertise in aluminum façade systems, a niche within Hong Kong's construction market. Its outlook is intrinsically tied to the health of the local real estate and construction sectors. Its strong net cash position provides operational flexibility to navigate industry cycles, but growth remains contingent on securing new projects in a competitive landscape.

Sources

Company DescriptionProvided Financial Data

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