investorscraft@gmail.com

Intrinsic ValueHanison Construction Holdings Limited (0896.HK)

Previous CloseHK$0.22
Intrinsic Value
Upside potential
Previous Close
HK$0.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hanison Construction Holdings Limited operates as a diversified construction and property services group based in Hong Kong. Its core revenue model is derived from seven distinct segments, including general construction, interior renovation works, and the design, supply, and installation of specialized building materials for developers and main contractors. The company also engages in property investment, development, and provides agency and management services, creating a vertically integrated approach to the built environment. Within the competitive Hong Kong construction sector, Hanison occupies a niche position, serving residential, commercial, industrial, and institutional clients. Its market positioning is that of a specialized contractor and service provider rather than a large-scale primary developer, leveraging its expertise in material supply and renovation to maintain its operational footprint. The additional segment involving sales of health products represents a non-core diversification effort, separate from its primary industrial focus.

Revenue Profitability And Efficiency

The company reported revenue of HKD 1.99 billion for the period. However, profitability was severely challenged, with a net loss of HKD 295.3 million and negative diluted EPS of HKD 0.28. Operational efficiency appears strained, as evidenced by a significant negative operating cash flow of HKD 357.9 million, indicating potential working capital pressures or collection issues within its project-based operations.

Earnings Power And Capital Efficiency

Current earnings power is negative, reflecting substantial challenges in converting revenue to profit. The significant negative operating cash flow, which far exceeds the net loss, suggests deep inefficiencies in cash generation from core operations. Capital expenditures were minimal at HKD 3.5 million, indicating a lack of major investment in maintaining or growing productive capacity during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 477.7 million against a substantial total debt of HKD 1.94 billion, indicating a leveraged financial structure. This high debt load, coupled with negative cash flow from operations, raises concerns about liquidity and financial health, potentially constraining the company's operational flexibility and ability to meet its obligations comfortably.

Growth Trends And Dividend Policy

Recent performance indicates a contraction rather than growth, with a material net loss for the period. Reflecting this financial stress, the company's dividend policy is conservative, with a dividend per share of HKD 0.00, prioritizing capital preservation over shareholder returns in the current challenging environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 279 million, the market is valuing the company at a significant discount to its reported revenue, which is typical for firms experiencing losses and cash flow difficulties. The low beta of 0.225 suggests the stock is perceived as less volatile than the broader market, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertical integration across various construction and property service segments in Hong Kong. However, the outlook is clouded by its current negative profitability and cash flow, which must be addressed to leverage its market position effectively. Success is contingent on improving operational efficiency and navigating the competitive local construction landscape.

Sources

Company DescriptionProvided Financial Data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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