investorscraft@gmail.com

Intrinsic ValueCNQC International Holdings Limited (1240.HK)

Previous CloseHK$0.18
Intrinsic Value
Upside potential
Previous Close
HK$0.18

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

CNQC International Holdings Limited is a diversified real estate enterprise operating primarily in Hong Kong, Macau, and Singapore. Its core business model integrates property development with construction contracting, generating revenue through the sale of developed condominiums and fees from general contracting, civil engineering, and specialized foundation works. The company operates through distinct geographic and operational segments, including foundation and construction services in Hong Kong/Macau, property development in both Hong Kong and Singapore/Southeast Asia, and construction services in the latter region. This dual-pronged approach allows it to capture value across the real estate value chain, from land development to project execution. Its specialization in piling works and modular integrated construction provides technical differentiation in a competitive market. The firm's market position is that of a regional player with a focus on infrastructure-led property development, navigating the cyclical nature of real estate markets across its operating territories.

Revenue Profitability And Efficiency

The company generated HKD 9.90 billion in revenue for the period, achieving a net income of HKD 45.58 million. This results in a net profit margin of approximately 0.46%, indicating relatively thin profitability amidst a challenging operating environment. The business demonstrated strong cash generation, with operating cash flow of HKD 1.78 billion significantly exceeding net income, suggesting healthy cash conversion from its operations.

Earnings Power And Capital Efficiency

CNQC International reported diluted EPS of HKD 0.0277, reflecting modest earnings power relative to its market capitalization. The absence of capital expenditures reported suggests either minimal investment in property, plant, and equipment during the period or potential classification differences in financial reporting. The company's operational focus appears to be on utilizing existing capabilities rather than significant expansion of fixed assets.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 1.13 billion in cash and equivalents against total debt of HKD 3.29 billion. This debt level represents a manageable leverage ratio given the company's asset-intensive business model. The balance sheet structure appears typical for a property development and construction firm, with working capital requirements supported by both equity and debt financing.

Growth Trends And Dividend Policy

The company has adopted a conservative dividend policy, with no dividend distribution during the reporting period. This retention of earnings suggests a strategic focus on preserving capital for ongoing operations and potential future investments rather than returning cash to shareholders. Growth appears to be organic through project execution rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 296 million, the company trades at a significant discount to its revenue base, reflecting market concerns about profitability and growth prospects in the real estate sector. The low beta of 0.374 suggests the stock is perceived as less volatile than the broader market, possibly due to its small capitalization and niche operational focus.

Strategic Advantages And Outlook

The company's integrated development and construction model provides operational synergies and cost control advantages. Its geographic diversification across Hong Kong, Macau, and Singapore offers some risk mitigation against regional market cycles. The outlook remains contingent on property market conditions in its operating regions and the company's ability to maintain project pipelines while managing development costs and construction margins effectively.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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