investorscraft@gmail.com

Intrinsic ValueHuiyuan Cowins Technology Group Ltd. (1116.HK)

Previous CloseHK$0.33
Intrinsic Value
Upside potential
Previous Close
HK$0.33

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

Huiyuan Cowins Technology Group Ltd. operates as a specialized steel manufacturer and processor based in China, primarily producing and selling steel sheets, pipes, and related products under its MAYER brand. The company's core revenue model is derived from the manufacturing and distribution of these steel goods, supplemented by diversification into urban renewal consulting and real estate development services. Operating within the highly competitive and cyclical basic materials sector, the company must navigate fluctuating raw material costs and domestic economic conditions. Its market position is that of a niche industrial supplier, leveraging its established brand for both domestic sales and export activities, though it operates at a smaller scale compared to China's major state-owned steel producers. This diversification into project consulting represents a strategic effort to build additional revenue streams beyond its capital-intensive primary business.

Revenue Profitability And Efficiency

The company generated HKD 714.4 million in revenue for the period but reported a net loss of HKD 14.7 million, indicating margin pressure within its core operations. Operating cash flow was positive at HKD 14.7 million, though capital expenditures of HKD 28.2 million exceeded this amount, reflecting ongoing investment requirements in its manufacturing assets.

Earnings Power And Capital Efficiency

Diluted EPS of -HKD 0.0068 confirms the company's lack of earnings power in this period. The negative net income, combined with substantial capital expenditures, suggests challenges in achieving satisfactory returns on invested capital in the current operating environment.

Balance Sheet And Financial Health

The balance sheet shows HKD 57.6 million in cash against total debt of HKD 259.9 million, indicating a leveraged position. The company's financial health appears constrained by this debt load relative to its cash generation capabilities and market capitalization.

Growth Trends And Dividend Policy

With a net loss position and no dividend payments, the company is not returning capital to shareholders. Growth trends appear challenged given the negative profitability, though revenue generation remains substantial at over HKD 700 million annually.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 496 million, the market values the company at roughly 0.7 times revenue. The negative beta of -1.16 suggests unusual price behavior relative to the broader market, potentially reflecting unique risk factors or low liquidity.

Strategic Advantages And Outlook

The company's established MAYER brand and diversified service offerings provide some strategic differentiation. However, the outlook remains challenging due to margin compression in steel manufacturing and significant financial leverage that may constrain operational flexibility in a cyclical industry.

Sources

Company filingsHong Kong Stock Exchange disclosures

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