investorscraft@gmail.com

Intrinsic ValueKhoon Group Limited (0924.HK)

Previous CloseHK$0.24
Intrinsic Value
Upside potential
Previous Close
HK$0.24

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

Khoon Group Limited operates as a specialized mechanical and electrical (M&E) service provider, focusing exclusively on the Singaporean market. Its core revenue model is derived from providing comprehensive electrical engineering solutions, including the customization, installation, and commissioning of electrical systems for a diverse building portfolio. The company serves both new construction developments and upgrade projects for existing residential, commercial, and industrial structures, securing contracts through a competitive bidding process. Operating within the industrials sector, Khoon Group occupies a niche position in Singapore's mature construction and infrastructure market. Its market positioning is that of a specialized subcontractor, reliant on the broader health of the local real estate development cycle. The company's operations are entirely concentrated in Singapore, making its performance highly sensitive to regional economic conditions, government infrastructure spending, and private construction activity, which dictates its project pipeline and revenue stability.

Revenue Profitability And Efficiency

For the fiscal year, the company generated HKD 69.5 million in revenue. However, operational performance was challenged, resulting in a marginal net loss of HKD 8,896. This unprofitability was further reflected in negative operating cash flow of HKD 3.07 million, indicating potential pressures on working capital management and cash conversion from its project-based activities during the period.

Earnings Power And Capital Efficiency

The company's earnings power was severely diminished, with diluted earnings per share effectively at zero. Negative operating cash flow significantly outweighed minimal capital expenditures, suggesting that operations were not self-funding. This points to weak capital efficiency and an inability to generate positive returns from its invested capital base in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 7.07 million in cash against a modest total debt of HKD 0.74 million, resulting in a net cash position. This provides a crucial buffer against recent operational losses and negative cash flow, offering near-term financial stability despite the challenging profitability picture.

Growth Trends And Dividend Policy

Recent performance indicates a contraction rather than growth, with the company reporting a net loss. Reflecting this lack of profitability and cash generation, the company maintained a conservative dividend policy, distributing no dividends to shareholders for the period. The focus appears to be on preserving capital amidst a difficult operating climate.

Valuation And Market Expectations

With a market capitalization of HKD 280 million, the market valuation appears to be factoring in a significant premium to the company's current book value and recent financial performance. A beta of 0.53 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor expectations of a future recovery or stabilization in its core business operations.

Strategic Advantages And Outlook

The company's key strategic advantage is its specialized expertise and established presence in the Singaporean M&E engineering niche. Its outlook is intrinsically tied to the health of the Singapore construction sector. The net cash balance sheet provides flexibility to navigate near-term headwinds, but a return to profitability is contingent on securing a robust pipeline of new projects at improved margins.

Sources

Company Annual Report

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