investorscraft@gmail.com

Intrinsic ValueCT Vision S.L. (International) Holdings Limited (0994.HK)

Previous CloseHK$0.34
Intrinsic Value
Upside potential
Previous Close
HK$0.34

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

CT Vision S.L. operates as a diversified construction and engineering firm with a multifaceted revenue model spanning traditional building construction and emerging renewable energy sectors. The company generates income through foundation works including mini-piling and percussive piling, general building construction for various property types, and specialized engineering services for electric power projects. Its operations extend across Hong Kong, mainland China, and Saipan, positioning it within the competitive Asian infrastructure development market. The firm has strategically expanded into renewable energy through solar power system leasing and e-commerce procurement consulting, demonstrating adaptability to evolving market demands. This diversification across construction, energy, and digital services provides multiple revenue streams while maintaining its core expertise in foundational engineering works. The company's subsidiary structure under CT Vision Investment Limited supports its operational flexibility across different geographic markets and service verticals within the industrials sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 558.1 million for the period, indicating substantial operational scale in its construction and energy segments. However, profitability remains challenged with a net loss of HKD 23.8 million and negative operating cash flow of HKD 20.5 million. The negative EPS of HKD -0.0259 reflects these profitability pressures despite the company's significant revenue generation capacity in its core markets.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The minimal capital expenditures of HKD -25,000 suggest limited current investment in growth assets, potentially indicating a focus on conserving capital during this challenging operational period. The company's ability to convert revenue into sustainable profits requires improvement to enhance overall capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows moderate financial flexibility with HKD 42.2 million in cash against HKD 25.0 million in total debt, providing a reasonable liquidity cushion. The debt level appears manageable relative to the company's cash position, though the negative cash flow generation warrants monitoring for ongoing liquidity requirements in its capital-intensive construction operations.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no distributions, preserving capital for operational needs and potential growth initiatives. The current financial performance suggests challenges in achieving organic growth, though the diversified business model across construction and renewable energy may provide future expansion opportunities once profitability is restored.

Valuation And Market Expectations

With a market capitalization of approximately HKD 292 million, the market appears to be discounting the company's prospects given its current loss-making position. The negative beta of -0.392 suggests the stock exhibits counter-cyclical behavior relative to the broader market, which may reflect its niche positioning in essential infrastructure services.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified service offerings across traditional construction and emerging renewable energy sectors, providing multiple revenue streams. Its established presence in Hong Kong and China offers geographic diversification, though the current financial performance indicates operational challenges that need addressing. The outlook depends on improving profitability in core construction operations while effectively scaling newer energy and e-commerce segments.

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