investorscraft@gmail.com

Intrinsic ValueChina State Construction Development Holdings Limited (0830.HK)

Previous CloseHK$1.20
Intrinsic Value
Upside potential
Previous Close
HK$1.20

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

China State Construction Development Holdings operates as a specialized engineering and construction firm with a diversified service portfolio across Hong Kong, Mainland China, and international markets. The company generates revenue through three core segments: facade contracting works involving sophisticated curtain wall systems, general contracting for building construction projects, and operating management services that include urban planning consultation and project management. As a subsidiary of Add Treasure Holdings, the company leverages its affiliation with state-backed entities while maintaining operational independence in competitive bidding environments. Its expertise in curtain wall design, engineering, manufacture, and installation positions it as a niche player in the construction value chain, serving commercial, residential, and infrastructure developments. The company's additional activities in heat/electricity generation and coal trading provide supplementary revenue streams while demonstrating vertical integration capabilities within the broader construction ecosystem.

Revenue Profitability And Efficiency

The company reported HKD 8.10 billion in revenue with net income of HKD 650 million, reflecting an 8.0% net margin. Operating cash flow of HKD 200 million was substantially lower than net income, indicating potential working capital absorption in project-intensive operations. Capital expenditures of HKD 65 million suggest moderate investment in maintaining operational capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.29 demonstrates moderate earnings generation relative to the substantial share count. The disparity between operating cash flow and net income warrants scrutiny of receivables and project timing. The company's capital efficiency appears constrained by the capital-intensive nature of construction projects and competitive contracting margins.

Balance Sheet And Financial Health

With HKD 983 million in cash against HKD 1.69 billion in total debt, the company maintains adequate liquidity but carries significant leverage. The debt-to-equity position suggests reliance on borrowing to fund working capital requirements for large-scale projects. The balance sheet structure is typical for construction firms with project-based financing needs.

Growth Trends And Dividend Policy

The company distributed HKD 0.10 per share in dividends, representing a 34% payout ratio based on EPS. This dividend policy indicates management's commitment to shareholder returns despite the cyclical nature of construction revenues. Growth prospects are tied to regional construction activity and the company's ability to secure large-scale contracts.

Valuation And Market Expectations

Trading at a market capitalization of HKD 3.04 billion, the company values at approximately 0.38 times revenue and 4.7 times net income. The beta of 0.585 suggests lower volatility than the broader market, reflecting the defensive characteristics of construction services. Current valuation multiples imply modest growth expectations from investors.

Strategic Advantages And Outlook

The company benefits from its specialized expertise in curtain wall systems and affiliation with state-connected entities, providing competitive advantages in securing large projects. Its geographic diversification across Hong Kong and Mainland China offers some insulation against regional economic fluctuations. The outlook depends on construction sector health and the company's ability to maintain contract flow amid competitive 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