investorscraft@gmail.com

Intrinsic ValueKingboard Holdings Limited (0148.HK)

Previous CloseHK$31.64
Intrinsic Value
Upside potential
Previous Close
HK$31.64

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kingboard Holdings operates as a diversified industrial conglomerate with core operations in laminates and printed circuit board manufacturing, serving global electronics supply chains. The company has vertically integrated into chemical production, offering a comprehensive portfolio including methanol, benzene, polyvinyl chloride, and various specialty chemicals. This diversification extends to property investment and development, maintaining a portfolio of commercial, residential, and industrial properties primarily in Hong Kong and mainland China. The company maintains a significant market position in Asia-Pacific electronic materials while leveraging its chemical expertise to serve multiple industrial sectors. Its integrated approach across materials, chemicals, and real estate provides revenue stability through economic cycles while maintaining exposure to growth in electronics manufacturing and infrastructure development across its operating regions.

Revenue Profitability And Efficiency

The company generated HKD 43.1 billion in revenue with net income of HKD 1.63 billion, reflecting a net margin of approximately 3.8%. Operating cash flow of HKD 5.76 billion demonstrates solid cash generation capabilities, though capital expenditures of HKD 4.22 billion indicate significant ongoing investment in manufacturing capacity and property development. The margin profile suggests competitive pressures in its core manufacturing segments amid input cost volatility.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 1.47 reflects the company's earnings capacity across its diversified operations. The substantial capital expenditure program relative to operating cash flow indicates aggressive reinvestment in business expansion and modernization. The company's capital allocation spans manufacturing upgrades, chemical plant operations, and property development, requiring careful balance between growth investments and shareholder returns.

Balance Sheet And Financial Health

With HKD 3.89 billion in cash against HKD 21.71 billion in total debt, the company maintains moderate liquidity while carrying significant leverage. The debt level supports its capital-intensive manufacturing and property development activities. The balance sheet structure is typical for industrial conglomerates with substantial fixed assets and working capital requirements across multiple business segments.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 1.40 per share, representing a payout ratio of approximately 95% of earnings, indicating a shareholder-friendly approach despite modest profitability. Growth initiatives appear focused on capacity expansion and vertical integration, particularly in chemical production and property development, suggesting a long-term strategy beyond cyclical electronics manufacturing.

Valuation And Market Expectations

With a market capitalization of HKD 30.37 billion, the company trades at approximately 0.7 times revenue and 18.6 times earnings. The beta of 0.857 suggests moderate sensitivity to market movements, reflecting its diversified industrial exposure. Valuation metrics indicate market expectations for steady performance rather than aggressive growth.

Strategic Advantages And Outlook

Kingboard's integrated business model across electronics materials, chemicals, and property provides diversification benefits and cross-selling opportunities. The company's long operating history and established market positions in Asia provide stability. Future performance will depend on electronics demand cycles, chemical market conditions, and property market dynamics in its operating regions, requiring nimble management across diverse sectors.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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