investorscraft@gmail.com

Intrinsic ValueKeyne Ltd (0009.HK)

Previous CloseHK$0.01
Intrinsic Value
Upside potential
Previous Close
HK$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Keyne Ltd operates as a Hong Kong-based investment holding company with a core focus on property and hotel development, primarily within Hong Kong and Mainland China. Its revenue model is diversified across property rental, centralized heat supply operations, and the provision of management services, positioning it within the competitive and cyclical real estate development sector. The company's strategic involvement in both development and long-term rental income streams provides a hybrid approach to real estate, though it operates on a relatively small scale compared to major regional developers. Its market position is that of a niche player, navigating the complex regulatory and economic landscapes of its primary operating regions. The 2020 rebranding from Nine Express Limited to Keyne Ltd signifies a strategic shift, yet the company remains a minor entity in the vast Asia-Pacific real estate market, facing significant competition from larger, more capitalized firms.

Revenue Profitability And Efficiency

The company reported modest revenue of HKD 17.2 million for FY2022. However, profitability was severely challenged, with a substantial net loss of HKD 505.95 million. This significant loss, coupled with negative operating cash flow of HKD 123.65 million, indicates deep operational inefficiencies and a current lack of earnings power from its core business activities.

Earnings Power And Capital Efficiency

Keyne's earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.14 and negative cash flow from operations. The absence of capital expenditures suggests a lack of investment in new productive assets, which, combined with the losses, points to extremely poor capital efficiency and an inability to generate returns for shareholders in the recent period.

Balance Sheet And Financial Health

The balance sheet reveals significant financial strain. While the company holds a minimal cash position of HKD 1.12 million, it carries a substantial debt burden of HKD 1.84 billion. This high leverage ratio, against a small market capitalization, indicates a precarious financial health position with potential solvency risks that require careful monitoring.

Growth Trends And Dividend Policy

Recent financial trends are negative, characterized by steep losses and negative cash generation. The company's dividend policy is conservative, with no dividend paid per share for the period, which is a prudent measure given its current financial performance and the need to preserve cash amidst challenging operational conditions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 46.4 million, the market is valuing the company at a significant discount to its reported book value, primarily reflecting the substantial net losses and high debt load. A negative beta suggests the stock's performance has been inversely correlated with the broader market, indicating unique, company-specific risk factors are dominating its valuation.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established presence in the Hong Kong and Mainland China property markets. However, the outlook is clouded by its weak financial performance and high leverage. A successful turnaround is contingent on improving operational profitability, effectively managing its debt obligations, and potentially executing a strategic refocusing of its business model to stabilize its financial foundation.

Sources

Company Annual Report (FY2022)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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