investorscraft@gmail.com

Intrinsic ValueKNT Holdings Limited (1025.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

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

KNT Holdings Limited operates as a specialized garment manufacturer and trader focused on the premium occasion wear segment, primarily serving international markets including the United States, Europe, and Australia. The company's core revenue model encompasses both manufacturing and trading of bridesmaid dresses, bridal gowns, and special occasion dresses, supplemented by fashion apparel and accessories distribution to apparel companies. Beyond traditional manufacturing, KNT provides comprehensive value-added services such as fashion trend analysis, product design and development, raw material procurement, production management, quality assurance, and inventory control, creating an integrated supply chain solution for its clients. Operating in the highly competitive global apparel manufacturing sector, the company positions itself as a niche player targeting the higher-margin special occasion and bridal markets rather than mass-market fashion. This strategic focus allows KNT to leverage its design capabilities and production expertise while maintaining relationships with fashion brands and retailers seeking specialized manufacturing partners for their premium product lines.

Revenue Profitability And Efficiency

The company reported revenue of HKD 63.995 million for the period but experienced significant challenges with a net loss of HKD 23.808 million. Operating cash flow was negative at HKD 11.593 million, indicating operational strain despite minimal capital expenditures of HKD 33,000. These figures suggest margin compression and operational inefficiencies in the current market environment.

Earnings Power And Capital Efficiency

KNT's diluted EPS of -HKD 0.46 reflects substantial earnings pressure and poor capital allocation during the period. The negative operating cash flow combined with minimal capital investment points to constrained financial flexibility and challenges in generating returns from its operational assets in the competitive apparel manufacturing landscape.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of HKD 6.759 million against total debt of HKD 21.71 million, indicating leveraged positioning. The current financial structure suggests liquidity constraints, with debt levels substantially exceeding cash reserves, potentially limiting strategic flexibility amid ongoing operational challenges.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with negative profitability metrics across key indicators. The company maintained a zero dividend policy, consistent with its loss-making position and need to preserve capital during this challenging operational period without returning cash to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 56.61 million, the market appears to be pricing the company at a significant discount to its revenue base, reflecting concerns about sustained profitability challenges. The low beta of 0.427 suggests relative insulation from broader market movements but may also indicate limited investor interest.

Strategic Advantages And Outlook

The company's niche focus on occasion wear and integrated service offering provides some differentiation in the competitive apparel manufacturing sector. However, current financial metrics suggest urgent need for operational turnaround and potential restructuring to address profitability challenges and leverage its design and manufacturing capabilities more effectively in evolving market conditions.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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