Subscribe

Baguio Green Group Limited (1397.HK)

HKD0.89 -0.01 (-1.11%)
HK HKSE Industrials Waste Management
Address Dragon Industrial Building
Lai Chi Kok, HK
CEO Yuk Kwan Ng
IPO 2014-05-22
ISIN KYG0697N1007

Explore sections of this company profile

Description

Operating as an investment holding company, Baguio Green Group Limited delivers a comprehensive suite of environmental and associated services across Hong Kong, Mainland China, and Southeast Asia. The company's operations are structured around four core divisions: Cleaning Services, Landscaping Services, Pest Management, and Waste Management and Recycling. In the cleaning domain, Baguio Green provides services for diverse environments including commercial and industrial properties, residential complexes, public spaces, retail centers, educational institutions, corporate premises, and cultural or recreational venues. They also offer specialized and antimicrobial coating applications. Their pest control specialists tackle a wide array of nuisances, ranging from termites, rodents, cockroaches, mosquitoes, and flies to red fire ants, fleas, and bothersome birds, alongside other prevalent urban pests, employing integrated management strategies. Within landscaping, offerings span from tree assessments and arboricultural interventions to horticultural maintenance, implementation of green projects, and meticulous lawn care. They also supply various plants, trees, and landscape materials, while their landscape engineering expertise covers tree surveys, turfing, and design. The waste management division handles an extensive range of waste types, encompassing commercial, industrial, municipal, construction, food, yard, liquid, chemical, and clinical refuse. This includes material recovery, glass handling, animal waste disposal, confidential waste destruction, and waste paper collection for recycling purposes. Furthermore, the group provides vehicle maintenance and plant care services, alongside developing and investigating eco-friendly technological solutions. Their clientele is highly diverse, serving private households, multinational corporations, quasi-governmental bodies, and various government departments. Established in 1980 and headquartered in Lai Chi Kok, Hong Kong, Baguio Green Group Limited operates as a subsidiary of Baguio Green (Holding) Limited.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD0.89 -0.01 (-1.11%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
162.8K
Beta
0.48
Float Shares
84.14M
Free Float %
20.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.74% +3.74% +0.00% -13.28% -13.95% -3.48% +73.44% +98.21% +177.50% +29.07% -10.48%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.89
DCF (Unlevered) 4.33 +386.1%
DCF (Levered) 10.38 +1,066.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.98
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Waste Management: +4.3%
    -6.9% Q4'25: -12.2% (vs Q4'23)
  • EPS growth Waste Management: +10.8%
    +76.9% Q4'25: +51.7% (vs Q4'23)
  • FCF margin FCF growth · Waste Management: +46.5%
    +5.4% Q4'25: -3.2% (vs Q4'23)
  • EBIT margin Waste Management: +13.2%
    +4.2% Q4'25: +2.9% (vs Q4'23)
  • ROIC Waste Management: +6.2%
    +26.2% Q4'25: +31.5% (vs Q4'23)
  • Share dilution Waste Management: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Waste Management: 1.12×
    0.54× Q4'25: 0.37× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.48) × ERP
WACC = 84% × Ke + 16% × Kd (6.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 4.34 Current price: 0.89
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Revenue
1.03B
est: 1.05B (-2.1%)
1.22B
est: 1.12B (+9.4%)
1.09B
est: 1.23B (-10.8%)
1.21B
est: 1.32B (-8.2%)
1.40B
est: 1.12B (+24.8%)
1.13B
est: 1.23B (-7.8%)
1.27B
est: 1.32B (-3.1%)
1.79B
est: 1.62B (+10.4%)
2.33B
est: 2.51B (-7.3%)
2.60B
est: 2.76B (-5.8%)
2.42B
est: 2.78B (-12.7%)
3.01B
3.01B – 3.01B
+8.2% YoY
3.37B
3.37B – 3.37B
+12.0% YoY
EBITDA
52.37M
est: 77.18M (-32.2%)
60.84M
est: 82.28M (-26.1%)
59.54M
est: 90.15M (-33.9%)
53.78M
est: 96.61M (-44.3%)
36.95M
est: 82.28M (-55.1%)
112.83M
est: 90.15M (+25.2%)
82.30M
est: 96.61M (-14.8%)
140.07M
est: 119.31M (+17.4%)
161.64M
est: 167.60M (-3.6%)
144.43M
est: 184.30M (-21.6%)
159.98M
est: 185.30M (-13.7%)
200.51M
200.51M – 200.51M
+8.2% YoY
224.60M
224.60M – 224.60M
+12.0% YoY
EBIT
33.38M
est: 37.75M (-11.6%)
36.28M
est: 40.25M (-9.8%)
36.10M
est: 44.09M (-18.1%)
29.84M
est: 47.25M (-36.8%)
-2.23M
est: 40.25M (-105.5%)
58.22M
est: 44.09M (+32.0%)
32.70M
est: 47.25M (-30.8%)
75.14M
est: 58.36M (+28.8%)
76.25M
est: 125.94M (-39.5%)
72.61M
est: 138.49M (-47.6%)
100.54M
est: 139.24M (-27.8%)
150.67M
150.67M – 150.67M
+8.2% YoY
168.77M
168.77M – 168.77M
+12.0% YoY
Net Income
17.68M
est: 42.33M (-58.2%)
24.09M
est: 34.86M (-30.9%)
25.01M
est: 41.50M (-39.7%)
20.62M
est: 46.90M (-56.0%)
-11.03M
est: 34.86M (-131.6%)
51.38M
est: 41.50M (+23.8%)
12.85M
est: 46.90M (-72.6%)
53.71M
est: 33.20M (+61.8%)
47.11M
est: 49.55M (-4.9%)
53.86M
est: 53.95M (-0.2%)
97.28M
est: 120.35M (-19.2%)
128.65M
128.65M – 128.65M
+6.9% YoY
145.25M
145.25M – 145.25M
+12.9% YoY
SGA
55.19M
est: 67.27M (-18.0%)
64.22M
est: 71.71M (-10.4%)
65.12M
est: 78.56M (-17.1%)
70.57M
est: 84.20M (-16.2%)
82.17M
est: 71.71M (+14.6%)
96.91M
est: 78.56M (+23.4%)
94.24M
est: 84.20M (+11.9%)
103.10M
est: 103.98M (-0.9%)
131.15M
est: 145.77M (-10.0%)
121.55M
est: 160.29M (-24.2%)
134.91M
est: 161.16M (-16.3%)
174.39M
174.39M – 174.39M
+8.2% YoY
195.34M
195.34M – 195.34M
+12.0% YoY
EPS
0.05
est: 0.10 (-54.2%)
0.06
est: 0.08 (-31.0%)
0.06
est: 0.10 (-39.7%)
0.05
est: 0.11 (-56.0%)
-0.03
est: 0.08 (-131.7%)
0.12
est: 0.10 (+20.0%)
0.03
est: 0.11 (-72.6%)
0.13
est: 0.08 (+62.5%)
0.11
est: 0.12 (-7.9%)
0.13
est: 0.13 (+0.0%)
0.23
est: 0.29 (-20.7%)
0.31
0.31 – 0.31
+6.9% YoY
0.35
0.35 – 0.35
+12.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-28 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-26 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-22 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-21 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-20 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-19 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-18 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-15 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-14 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-13 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-12 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-11 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-08 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-07 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-06 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-05 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-04 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-29 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-28 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-27 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-24 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-23 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-22 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-21 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-20 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-17 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5
2026-04-16 A+ 5/5 5/5 5/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
500.93M
OE per share TTM
1.21
Owner's Yield
108.74%
Maintenance CapEx ratio
135.37%
Maint CapEx / Avg PPE
13.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
9.7K
Shares Outstanding
415.00M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yuk Kwan Ng Chief Executive Officer, Compliance Officer & Executive Director 5M female
Wing Hong Ng Executive Chairman of the Board 3M male
Shuk Ping Leung Chief Operating Officer & Executive Director 3M female
Pak Hang Chan Chief Financial Officer male
Chor Fai Chan Company Secretary & CFO male
Tai Hong Ng Senior Manager of Corporate Development Department male
Wai Man Ng Chief Administrative Officer
Sing Fai Head of Human Resources male
Kam hung Chow Chief Strategy & Investment Officer male
Mei Yan Assistant Manager of Sustainability Department female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits