investorscraft@gmail.com

Intrinsic ValueLuks Group (Vietnam Holdings) Company Limited (0366.HK)

Previous CloseHK$0.90
Intrinsic Value
Upside potential
Previous Close
HK$0.90

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

Luks Group (Vietnam Holdings) is a diversified investment holding company with a core focus on the construction materials sector in Vietnam, operating under the KIM DINH brand. Its primary revenue stream is derived from manufacturing and selling cement products, including clinkers, to both construction sites and retail markets, capitalizing on Vietnam's ongoing infrastructure and real estate development. The company has strategically expanded beyond its core cement operations into property investment, development, and management, alongside hotel operations through the Pentahotel Hong Kong, and a smaller electronics trading and plywood manufacturing division. This diversification provides multiple income sources but also exposes it to cyclical demand in construction and real estate. Its market position is that of a regional, mid-sized player with a established presence in Vietnam's building materials industry, competing on brand recognition and local distribution networks rather than scale.

Revenue Profitability And Efficiency

The company generated HKD 372.7 million in revenue for the period. Profitability was modest, with net income of HKD 19.1 million, indicating thin margins that are characteristic of the competitive construction materials sector. Operating cash flow was strong at HKD 113.7 million, significantly exceeding net income, suggesting healthy cash generation from operations and efficient working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.038, reflecting the company's current earnings power. Capital expenditures were a modest HKD 13.9 million, indicating a maintenance-level investment strategy rather than aggressive expansion. The substantial operating cash flow relative to capex demonstrates an ability to self-fund its investments and generate surplus cash.

Balance Sheet And Financial Health

The balance sheet is notably conservative, with a high cash and equivalents position of HKD 549.2 million. Total debt is minimal at HKD 23.4 million, resulting in a net cash position that signifies exceptional financial health and low leverage. This provides significant resilience against economic downturns and flexibility for potential strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, paying a dividend of HKD 0.04 per share, which exceeds its EPS and is supported by its robust cash position. This indicates a commitment to returning capital to shareholders. Growth trends are likely tied to the economic cycles of its core operating regions, particularly Vietnam's construction sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 507 million, the market valuation appears to be supported by the company's strong net cash balance. The low beta of 0.229 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its stable property assets and defensive cash position.

Strategic Advantages And Outlook

Key strategic advantages include a strong balance sheet, diversified income streams, and an established brand in the Vietnamese cement market. The outlook is contingent on construction activity in Vietnam and the performance of its hotel and property investments. Its financial strength provides a buffer to navigate sector volatility.

Sources

Company Annual ReportHong 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