OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
1546$0.2157

Thelloy Development Group Ltd

Construction & EngineeringVerified

Thelloy's capital structure shows a debt-to-equity ratio of 1.32, indicating a leveraged position relative to its equity base. The company's liquidity is constrained, with a current ratio of 0.71 and negative free cash flow of -44.07 million HKD, suggesting short-term cash generation is insufficient to cover obligations. The price-to-book ratio of 1.42 implies the market values the company slightly above its book value, but the negative return on equity (-43.41%) and return on assets (-12.85%) highlight poor capital efficiency. Profitability metrics are weak compared to industry norms. The company reported a net loss of 51.36 million HKD and an operating loss of 44.16 million HKD, with a gross profit margin of just 2.07% (8.27 million HKD on 400.17 million HKD revenue). These figures fall significantly below the median for the Construction & Engineering industry, where positive operating margins are typical. Revenue is concentrated across three segments, with no disclosed geographic breakdown. The lack of geographic diversification increases exposure to regional economic or regulatory shifts. The company's largest segment, Building Construction, is likely the primary revenue driver, but segment-specific performance is not quantified in the latest financials. Growth prospects are muted. The company's revenue of 400.17 million HKD in the latest period shows no year-over-year growth, and the outlook for the current and next fiscal years is not provided in the input data. Negative operating and free cash flows suggest the company is not generating sufficient internal resources to fund operations or expansion. Risk factors include liquidity constraints and a high debt load. The company has 155.79 million HKD in long-term debt and only 31.38 million HKD in cash and equivalents, resulting in a net cash position of -124.41 million HKD. The risk assessment flags this as a key liquidity concern. Dilution risk is currently low, but the company's negative cash flows and high leverage could necessitate future equity raises. Recent filings and transcripts are not provided in the input data, so no specific events can be cited. However, the company's financial performance and risk profile suggest a need for close monitoring of capital structure and operating efficiency.

30-day price · 1546-0.02 (-7.1%)
Low$0.18High$0.28Close$0.22As of22 May, 00:00 UTC
Profile
CompanyThelloy Development Group Ltd
Ticker1546.HK
SectorIndustrials
BusinessIndustrial & Commercial Services
Industry groupIndustrial & Commercial Services
IndustryConstruction & Engineering
AI analysis

Business. Thelloy Development Group Ltd provides building construction services through three segments: Building Construction, RMAA Works Services, and Design and Build Services.

Classification. Thelloy is classified in the Construction & Engineering industry under the Industrial & Commercial Services business sector with 92% confidence.

Thelloy's capital structure shows a debt-to-equity ratio of 1.32, indicating a leveraged position relative to its equity base. The company's liquidity is constrained, with a current ratio of 0.71 and negative free cash flow of -44.07 million HKD, suggesting short-term cash generation is insufficient to cover obligations. The price-to-book ratio of 1.42 implies the market values the company slightly above its book value, but the negative return on equity (-43.41%) and return on assets (-12.85%) highlight poor capital efficiency. Profitability metrics are weak compared to industry norms. The company reported a net loss of 51.36 million HKD and an operating loss of 44.16 million HKD, with a gross profit margin of just 2.07% (8.27 million HKD on 400.17 million HKD revenue). These figures fall significantly below the median for the Construction & Engineering industry, where positive operating margins are typical. Revenue is concentrated across three segments, with no disclosed geographic breakdown. The lack of geographic diversification increases exposure to regional economic or regulatory shifts. The company's largest segment, Building Construction, is likely the primary revenue driver, but segment-specific performance is not quantified in the latest financials. Growth prospects are muted. The company's revenue of 400.17 million HKD in the latest period shows no year-over-year growth, and the outlook for the current and next fiscal years is not provided in the input data. Negative operating and free cash flows suggest the company is not generating sufficient internal resources to fund operations or expansion. Risk factors include liquidity constraints and a high debt load. The company has 155.79 million HKD in long-term debt and only 31.38 million HKD in cash and equivalents, resulting in a net cash position of -124.41 million HKD. The risk assessment flags this as a key liquidity concern. Dilution risk is currently low, but the company's negative cash flows and high leverage could necessitate future equity raises. Recent filings and transcripts are not provided in the input data, so no specific events can be cited. However, the company's financial performance and risk profile suggest a need for close monitoring of capital structure and operating efficiency.
Key takeaways
  • Thelloy is a construction services company with a weak profitability profile and high leverage.
  • The company's liquidity position is constrained, with a current ratio below 1 and negative free cash flow.
  • Gross profit margin is extremely low at 2.07%, far below industry norms.
  • No geographic diversification is disclosed, increasing regional risk exposure.
  • The company's capital structure is highly leveraged, with a debt-to-equity ratio of 1.32.
  • Negative operating and net income suggest operational inefficiencies and potential insolvency risks.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyHKD
Revenue$400.2M
Gross profit$8.3M
Operating income-$44.2M
Net income-$51.4M
R&D
SG&A
D&A
SBC
Operating cash flow-$63.8M
CapEx-$803.0k
Free cash flow-$44.1M
Total assets$399.8M
Total liabilities$281.5M
Total equity$118.3M
Cash & equivalents$31.4M
Long-term debt$155.8M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$400.2M-$44.2M-$51.4M-$44.1M
FY-1$258.0M$13.3M$8.3M$4.5M
FY-2$259.1M$17.3M$12.7M$15.2M
FY-3$204.3M$5.2M$4.3M$6.9M
FY-4$151.8M$25.7M$21.1M$24.9M
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$399.8M$118.3M$31.4M
FY-1$352.9M$169.7M$32.1M
FY-2$341.3M$161.4M$66.0M
FY-3$272.3M$148.7M
FY-4$276.5M$144.5M
PeriodOCFCapExFCFSBC
FY0-$63.8M-$803.0k-$44.1M
FY-1-$5.3M-$11.4M$4.5M
FY-2-$20.9M-$5.3M$15.2M
FY-3-$2.9M-$4.5M$6.9M
FY-4$81.6M-$215.0k$24.9M
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$0.21
Market cap$168.0M
Enterprise value$292.4M
P/E
Reported non-GAAP P/E
EV/Revenue0.7
EV/Op income
EV/OCF
P/B1.4
P/Tangible book1.4
Tangible book$118.3M
Net cash-$124.4M
Current ratio0.7
Debt/Equity1.3
ROA-12.8%
ROE-43.4%
Cash conversion1.2%
CapEx/Revenue-0.2%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Industrial & Commercial Services · cohort 5 companies
Metric1546Activity
Op margin-11.0%9.5% medp25 4.9% · p75 12.7%bottom quartile
Net margin-12.8%6.3% medp25 2.4% · p75 8.5%bottom quartile
Gross margin2.1%17.3% medp25 11.8% · p75 27.4%bottom quartile
CapEx / revenue-0.2%2.4% medp25 1.1% · p75 3.3%bottom quartile
Debt / equity132.0%49.8% medp25 35.3% · p75 104.1%top quartile
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-04 00:18 UTC#1850ab88
Market quoteclose HKD 0.21 · shares 0.80B diluted
no public URL
2026-05-04 00:18 UTC#85b56c51
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 00:19 UTCJob: affff924