investorscraft@gmail.com

Intrinsic ValueBuild King Holdings Limited (0240.HK)

Previous CloseHK$1.40
Intrinsic Value
Upside potential
Previous Close
HK$1.40

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

Build King Holdings Limited is a Hong Kong-based engineering and construction contractor operating primarily in the People's Republic of China and the Middle East. The company's core revenue model is derived from a diversified portfolio of civil engineering projects, including the construction of institutional buildings, residential and commercial properties, and specialized infrastructure works. Its service offerings span foundation works, marine engineering, railway infrastructure, tunnel construction, and environmental projects, providing a comprehensive suite of solutions for large-scale development. The company operates within the competitive industrials sector, serving both public and private clients with complex engineering needs. Its market positioning is that of a specialized contractor with technical expertise in challenging projects, leveraging its long-established presence since 1980 to secure contracts in growing infrastructure markets. The subsidiary relationship with Top Horizon Holdings Limited provides organizational stability, while its geographic diversification helps mitigate regional economic volatility.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 14.37 billion for the period, demonstrating significant scale in its contracting operations. Net income stood at HKD 434 million, reflecting a net margin of approximately 3.0%, which is reasonable for the competitive construction industry. Operating cash flow of HKD 505.7 million indicates healthy conversion of profits to cash, though capital expenditures of HKD 99.5 million suggest ongoing investment in operational capabilities.

Earnings Power And Capital Efficiency

Build King generated diluted EPS of HKD 0.35, representing the earnings power derived from its extensive project portfolio. The company maintains efficient operations with operating cash flow significantly exceeding net income, indicating strong working capital management. The modest capital expenditure relative to operating cash flow suggests capital-efficient operations without excessive investment requirements for maintenance or growth.

Balance Sheet And Financial Health

The company maintains a strong financial position with HKD 1.53 billion in cash and equivalents against total debt of HKD 125 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility and resilience against industry cyclicality. The substantial cash reserves relative to debt obligations indicate low financial risk and capacity to fund future projects or withstand market downturns.

Growth Trends And Dividend Policy

The company has demonstrated commitment to shareholder returns through a dividend per share of HKD 0.04, representing a payout ratio of approximately 11.4% based on diluted EPS. This conservative payout policy balances returning capital to shareholders with retaining earnings for future growth opportunities and operational requirements in the capital-intensive construction industry.

Valuation And Market Expectations

With a market capitalization of HKD 1.71 billion, the company trades at a P/E ratio of approximately 3.9 based on diluted EPS, suggesting the market applies a significant discount relative to broader market multiples. The beta of 0.67 indicates lower volatility than the overall market, reflecting the defensive characteristics of infrastructure spending and the company's stable financial position.

Strategic Advantages And Outlook

Build King's strategic advantages include its diversified project expertise across multiple engineering disciplines and geographic presence in developing markets. The company's long operating history since 1980 provides established client relationships and technical capabilities. The outlook remains dependent on infrastructure investment cycles in its operating regions, though the strong balance sheet provides stability during market fluctuations.

Sources

Company financial reportsHong Kong Stock Exchange filings

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