investorscraft@gmail.com

Intrinsic ValueKing International Investment Limited (0928.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

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

King International Investment Limited operates as a diversified holding company with a primary focus on the healthcare sector, specifically through the provision of medical diagnostics and research products and services. Its core revenue model is derived from three distinct segments: the sale of healthcare products, money lending services, and liquor sales, creating a unique but fragmented business profile. The company's operations are geographically concentrated in Hong Kong and the People's Republic of China, positioning it within competitive and highly regulated markets. Its healthcare segment operates in the medical diagnostics industry, though its small market capitalization suggests a niche or early-stage position rather than market leadership. This multi-segment approach diversifies revenue streams but may also dilute management focus and operational expertise across unrelated industries, presenting both a risk and a potential hedge against sector-specific downturns.

Revenue Profitability And Efficiency

The company generated HKD 233.7 million in revenue for the fiscal year, achieving a net income of HKD 15.8 million. This resulted in a net profit margin of approximately 6.8%, indicating modest profitability. Operational efficiency appears challenged, as evidenced by a negative operating cash flow of HKD 32.3 million, which raises questions about the sustainability of its current business model and working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0096, reflecting minimal earnings power relative to its substantial share count. The negative operating cash flow, coupled with zero capital expenditures, suggests limited reinvestment into productive assets. This indicates weak capital efficiency and an inability to generate sufficient cash from core operations to fund growth or improvements.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of only HKD 473,000 against total debt of HKD 5.7 million. This low cash balance relative to obligations indicates potential liquidity risk. The company's financial health appears fragile, heavily reliant on its ability to manage short-term liabilities without a significant cash buffer.

Growth Trends And Dividend Policy

No dividend was distributed, consistent with a company prioritizing capital retention, likely due to its weak cash generation. The negative operating cash flow and minimal earnings provide little evidence of organic growth potential. The company's trajectory appears stagnant, with no clear capital allocation strategy for shareholder returns or significant expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 174 million, the company trades at a low valuation multiple, reflecting its small size and challenged financial performance. The exceptionally low beta of 0.104 suggests the market perceives it as having minimal correlation to broader market movements, possibly due to its illiquidity or unique operational mix.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its operational presence within the growing healthcare market in China. However, its diversified but unrelated business segments create complexity without clear synergies. The outlook is cautious due to its weak cash flow generation and tight liquidity, which may constrain its ability to compete effectively or capitalize on opportunities in its core healthcare segment.

Sources

Company Annual ReportHong Kong Stock Exchange filings

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