investorscraft@gmail.com

Intrinsic ValueChinney Alliance Group Limited (0385.HK)

Previous CloseHK$0.47
Intrinsic Value
Upside potential
Previous Close
HK$0.47

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

Chinney Alliance Group Limited operates as a diversified engineering and construction services provider primarily serving Hong Kong, Mainland China, Macau, and Singapore markets. The company's core revenue model derives from building-related contracting services for both public and private sector clients, encompassing foundation piling, superstructure construction, and specialized engineering services. Its operations span six distinct segments: Plastic and Chemical Products distribution, Building Related Contracting Services, Foundation Piling and Ground Investigation, Building Construction, Aviation systems distribution, and various ancillary services including property development and equipment leasing. The company maintains a strategic position in the competitive Hong Kong construction sector by offering integrated solutions across multiple engineering disciplines, from initial ground investigation to complete building construction and ongoing maintenance services. This diversified service portfolio allows Chinney Alliance to capture value across the entire construction lifecycle while mitigating sector-specific cyclical risks through exposure to both public infrastructure projects and private development work. The company's established presence in multiple geographic markets within Greater China provides additional revenue diversification and growth opportunities beyond its Hong Kong base.

Revenue Profitability And Efficiency

The company generated HKD 7.69 billion in revenue with net income of HKD 50.7 million, reflecting thin margins characteristic of the competitive construction sector. Operating cash flow of HKD 42.2 million was positive but modest relative to revenue, indicating potential working capital intensity. Capital expenditures of HKD -103.1 million suggest ongoing investment in operational capabilities despite margin pressures.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0853 demonstrates modest earnings generation relative to the company's market capitalization. The negative capital expenditure figure indicates net divestment or reduction in fixed assets, potentially reflecting strategic asset optimization. The company's capital efficiency appears constrained by the low-margin nature of its contracting businesses and competitive market conditions.

Balance Sheet And Financial Health

With HKD 1.04 billion in cash and equivalents against HKD 1.01 billion in total debt, the company maintains a nearly balanced liquidity position. The moderate debt level suggests conservative financial management, though the construction industry typically requires substantial working capital financing. The balance sheet structure appears adequate for current operations without excessive leverage.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.025 per share, indicating a commitment to shareholder returns despite modest profitability. Growth prospects appear tied to construction activity levels in its core Hong Kong and Greater China markets, which are influenced by government infrastructure spending and private development cycles. The diversified service offering provides some resilience against sector-specific downturns.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 247 million, the company's valuation reflects its small-cap status and challenging industry dynamics. The low beta of 0.225 suggests relative insulation from broader market volatility, possibly due to its niche contracting focus and stable client base. Market expectations appear tempered given the competitive, low-margin nature of the construction industry.

Strategic Advantages And Outlook

The company's main advantages include its diversified service portfolio across construction segments and established presence in multiple Greater China markets. However, it operates in a highly competitive industry with thin margins. The outlook depends on infrastructure spending trends in Hong Kong and the region, with potential opportunities in public works projects offset by cyclical private sector demand fluctuations and cost pressures.

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