investorscraft@gmail.com

Intrinsic ValueKaisa Capital Investment Holdings Limited (0936.HK)

Previous CloseHK$0.37
Intrinsic Value
Upside potential
Previous Close
HK$0.37

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

Kaisa Capital Investment Holdings Limited operates as a diversified industrial services company, primarily generating revenue through the trading, leasing, and sale of construction machinery and spare parts across key Southeast Asian markets including Singapore, Vietnam, and China. Its core offerings encompass a range of essential equipment such as tower cranes, construction site lifts, and new environmental machinery, supplemented by value-added services including engineering consultancy, repair, and maintenance. The company further diversifies its operations through direct involvement in construction projects, undertaking foundation piling, earthworks, and superstructure works, while also maintaining a strategic presence in property investment and development. This multifaceted approach positions Kaisa Capital within the competitive industrial rental and leasing sector, where it leverages its regional footprint to serve construction and infrastructure development demand. Its market position is that of a specialized regional player, navigating the cyclical nature of the construction industry by combining equipment provision with project execution capabilities.

Revenue Profitability And Efficiency

The company reported revenue of HKD 225.1 million for the period. However, profitability was significantly challenged, with a net loss of HKD 112.5 million. Despite the loss, operating cash flow was positive at HKD 83.2 million, indicating some underlying cash generation from core activities, though capital expenditure was reported as nil.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, as evidenced by the substantial net loss and a diluted EPS of HKD 0.0055. The positive operating cash flow suggests some operational cash generation, but the absence of capital expenditures may indicate a lack of investment in maintaining or growing the asset base necessary for future earnings.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 14.4 million against total debt of HKD 211.2 million, indicating a leveraged financial structure. This high debt level relative to cash reserves and the recent net loss presents significant liquidity and solvency risks that require careful management.

Growth Trends And Dividend Policy

Recent financial performance does not indicate positive growth, with a material net loss for the period. Reflecting this challenging position, the company maintained a conservative dividend policy, distributing no dividends to shareholders during this fiscal year.

Valuation And Market Expectations

With a market capitalization of approximately HKD 165.4 million, the market valuation is below the reported annual revenue. A beta of 0.389 suggests the stock has been less volatile than the broader market, potentially reflecting its small size and specific risk profile amid its financial difficulties.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated service model combining equipment and construction services across developing Southeast Asian markets. The outlook remains uncertain due to its current negative profitability and high leverage, necessitating a successful operational turnaround to improve its financial health and stability.

Sources

Company Annual Report

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