investorscraft@gmail.com

Intrinsic ValueKong Sun Holdings Limited (0295.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

Kong Sun Holdings Limited operates as a specialized renewable energy utility focused on solar power generation across nine Chinese provinces. The company's core revenue model centers on owning and operating 17 solar power plants with 529.8 MW total capacity, selling electricity to regional grids while diversifying into LNG trading and financial services. Operating in China's rapidly expanding renewable sector, the company leverages its geographic diversification across northern and central provinces to mitigate regional policy risks. Its market position reflects a mid-tier independent power producer navigating China's competitive renewable landscape, where scale advantages favor larger state-owned enterprises. The company's subsidiary status under Pohua JT Private Equity Fund provides financial backing but may influence strategic direction toward asset optimization rather than aggressive expansion in the capital-intensive utility sector.

Revenue Profitability And Efficiency

The company generated HKD 393 million in revenue but reported a substantial net loss of HKD 523 million, indicating severe profitability challenges. Negative operating cash flow of HKD 34.6 million combined with modest capital expenditures suggests operational inefficiencies and potential liquidity constraints. This performance reflects the difficult operating environment for smaller renewable developers in China's competitive power market.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0207 and negative cash generation, the company demonstrates weak earnings power despite its asset base. The significant net loss relative to revenue indicates poor capital efficiency and potentially high financing costs. The negative cash flow from operations raises concerns about sustainable business operations without external funding.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with HKD 1.94 billion total debt against only HKD 76.7 million in cash equivalents. This high debt burden creates substantial financial risk, particularly given the negative cash flow generation. The debt-to-equity ratio appears elevated, suggesting potential solvency challenges without strategic restructuring or additional capital infusion.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, conserving cash amid financial challenges. Growth appears constrained by the substantial losses and negative cash flow, limiting capacity for new project development. The focus likely remains on stabilizing existing operations rather than expansion, given the current financial position and market conditions.

Valuation And Market Expectations

Trading at a market capitalization of HKD 284 million, the market appears to discount the company's assets significantly relative to its debt burden. The high beta of 1.727 reflects investor perception of substantial risk and volatility. Current valuation suggests market skepticism about turnaround prospects without major operational or financial restructuring.

Strategic Advantages And Outlook

The company benefits from exposure to China's renewable energy transition but faces intense competition and regulatory complexities. Its geographic diversification provides some resilience, though high leverage limits strategic flexibility. The outlook depends on improving operational efficiency, potentially restructuring debt, and leveraging China's renewable energy policy support to stabilize financial performance.

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