investorscraft@gmail.com

Intrinsic ValueRoad King Infrastructure Limited (1098.HK)

Previous CloseHK$0.70
Intrinsic Value
Upside potential
Previous Close
HK$0.70

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

Road King Infrastructure Limited operates a dual-core business model, strategically positioned within China's consumer cyclical sector. Its primary revenue streams are derived from the development, sale, and rental of residential and commercial properties, complemented by a stable, long-term income source from its extensive toll road portfolio. The company's property development segment focuses on building a substantial land reserve, while its infrastructure investments provide essential cash flow, creating a hybrid model that balances development gains with operational annuity income. This integrated approach allows the company to leverage its expertise in large-scale project management across both real estate and public infrastructure, serving the critical needs of urbanization and transportation in its core markets. Its market position is that of a regional player with significant asset concentration, navigating the cyclical nature of property development while maintaining the defensive characteristics of toll road concessions, which are crucial for economic connectivity.

Revenue Profitability And Efficiency

The company reported revenue of HKD 5.54 billion for the period. However, profitability was severely impacted, with a substantial net loss of HKD -3.58 billion and negative diluted EPS of -5.5. Despite this, operating cash flow remained robust at HKD 2.05 billion, indicating core operational activities continued to generate significant cash, albeit amidst challenging market conditions that heavily affected the bottom line.

Earnings Power And Capital Efficiency

The significant net loss highlights severe pressure on earnings power during this period. The positive and substantial operating cash flow of HKD 2.05 billion suggests that the company's core toll road and property operations remain cash-generative. The absence of reported capital expenditures suggests a potential pause in major new investments, which may be a strategic response to preserve capital amidst the reported losses.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of HKD 4.27 billion, providing immediate liquidity. However, this is offset by a considerable total debt burden of HKD 16.24 billion. This high leverage ratio, combined with the period's substantial net loss, indicates heightened financial risk and potential pressure on the company's overall solvency and ability to service its obligations comfortably.

Growth Trends And Dividend Policy

Current trends are defined by a significant contraction in profitability. The company did not pay a dividend for the period, a prudent measure likely taken to conserve cash in light of the reported net loss. This suspension reflects a strategic shift towards capital preservation over shareholder returns, focusing on navigating a challenging operational environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 547 million, the market valuation appears significantly discounted relative to the company's asset base and revenue. This discount likely reflects investor concerns regarding the substantial reported losses and the high debt load, pricing in elevated risk and a pessimistic outlook for near-term earnings recovery.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified hybrid model of property development and essential toll road assets. The outlook remains challenging, requiring effective navigation of property market headwinds and prudent debt management. Success hinges on leveraging stable toll road cash flows to support the balance sheet while awaiting a potential recovery in the property development cycle.

Sources

Company DescriptionProvided 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