investorscraft@gmail.com

Intrinsic ValueChevalier International Holdings Limited (0025.HK)

Previous CloseHK$4.23
Intrinsic Value
Upside potential
Previous Close
HK$4.23

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

Chevalier International Holdings operates as a diversified conglomerate with core operations spanning construction and engineering, property investment and development, healthcare investments, car dealerships, and various ancillary businesses. The company's construction segment specializes in aluminum window and curtain wall systems, building construction, civil engineering, and electrical/mechanical services, serving both Hong Kong and international markets. Its property division manages rental properties, development projects, and operates cold storage, logistics, and hotel facilities, while the healthcare segment focuses on senior housing and medical office building investments. The automotive retail arm deals in vehicle sales and servicing, complemented by IT equipment sales, food trading, insurance services, and restaurant operations. This diversified portfolio allows Chevalier to maintain market presence across multiple sectors, though it faces intense competition in each segment. The company's geographical footprint extends beyond Hong Kong to Mainland China, Macau, Australia, Canada, Singapore, the United States, and Thailand, providing some regional diversification but also exposing it to varying economic conditions. Established in 1970, Chevalier has built long-standing relationships in its core markets, though its conglomerate structure presents both opportunities for cross-selling and challenges in maintaining focused competitive advantages across disparate business lines.

Revenue Profitability And Efficiency

The company reported revenue of HKD 9.27 billion for the period but experienced significant challenges with a net loss of HKD 473 million. This negative profitability was accompanied by negative operating cash flow of HKD 370.6 million, indicating operational headwinds across its diversified business segments. Capital expenditures of HKD 103.8 million suggest ongoing investment activities despite the challenging financial performance.

Earnings Power And Capital Efficiency

Chevalier's earnings power was substantially impaired with a diluted EPS of -HKD 1.57, reflecting the net loss position. The negative operating cash flow further underscores challenges in converting revenues into cash generation. The company's diversified model typically requires efficient capital allocation across segments, but current results suggest pressure on returns from invested capital.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 1.87 billion against total debt of HKD 4.63 billion, indicating a leveraged balance sheet structure. The debt level relative to equity and operating performance warrants monitoring, particularly given the negative cash flow generation. The conglomerate nature of operations adds complexity to overall financial health assessment.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of HKD 0.16 per share, suggesting a commitment to shareholder returns. The negative growth trends in profitability and cash generation present challenges for sustainable dividend maintenance. The diversified business model typically provides some revenue stability but currently shows pressure across multiple segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.17 billion, the company trades at a significant discount to its revenue base, reflecting market concerns about profitability and cash flow generation. The low beta of 0.175 suggests lower volatility relative to the market, possibly indicating perceived stability from its diversified operations despite current challenges.

Strategic Advantages And Outlook

Chevalier's primary advantage lies in its diversified business model across construction, property, healthcare, and automotive sectors, providing some revenue stability. However, the current negative profitability and cash flow generation across multiple segments indicate operational challenges. The company's established presence in Hong Kong and international markets provides foundation for recovery, but requires improved execution and potentially strategic refocusing to enhance returns.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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