investorscraft@gmail.com

Intrinsic ValueBoill Healthcare Holdings Limited (1246.HK)

Previous CloseHK$0.02
Intrinsic Value
Upside potential
Previous Close
HK$0.02

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

Boill Healthcare Holdings Limited operates as a diversified investment holding company with a primary focus on real estate development and specialized construction services in Hong Kong and Mainland China. Its core revenue model is bifurcated between undertaking foundation piling contracts for infrastructure projects and developing residential and commercial properties for sale. The company has strategically expanded into the healthcare and leisure sector, operating holiday resorts and providing elderly home care services, aiming to capitalize on demographic trends. This diversification represents a significant pivot from its historical focus, though its market position remains niche. The firm operates in highly competitive and cyclical sectors, with its foundational piling business providing a steady, albeit lower-margin, revenue stream while property development offers higher potential returns coupled with greater risk exposure. Its market position is regional rather than national, with operations concentrated in specific geographic markets, which limits its scale compared to larger, diversified competitors in the Asian real estate and healthcare services landscape.

Revenue Profitability And Efficiency

The company generated revenue of HKD 285.2 million for FY2024, indicating active operations across its segments. However, profitability was severely challenged, with a substantial net loss of HKD 118.6 million reported. This significant loss, against the revenue base, points to major inefficiencies, high operating costs, or potential asset impairments within its development portfolios or healthcare operations, severely impacting overall financial performance.

Earnings Power And Capital Efficiency

Earnings power is currently negative, as evidenced by a diluted EPS of -HKD 0.0874. The reported operating cash flow and capital expenditures of HKD 0 suggest either a data reporting anomaly or that cash movements were immaterial, making an assessment of core cash-generating ability and reinvestment efficiency challenging based on the provided figures.

Balance Sheet And Financial Health

The balance sheet exhibits significant financial strain. With total debt of HKD 842.2 million vastly overshadowing a minimal cash position of HKD 0.5 million, the company faces a severe liquidity crunch. This high leverage ratio, combined with operating losses, raises substantial concerns about its ability to service obligations and maintain solvency without a strategic refinancing or asset disposal program.

Growth Trends And Dividend Policy

Current trends are defined by financial distress rather than growth, with the company reporting a deep net loss. Reflecting this challenging position and the imperative to conserve cash, the company did not distribute a dividend for the period. Any future growth is contingent on a successful operational turnaround and a material improvement in profitability.

Valuation And Market Expectations

The market capitalization of approximately HKD 28.5 million is notably low, trading at a significant discount to its annual revenue. This depressed valuation, coupled with a low beta of 0.354, suggests the market assigns a high degree of risk and has very subdued expectations for a recovery, potentially pricing in continued challenges or a restructuring event.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its operational footprint in foundation piling and property development within specific Chinese markets. The outlook is highly uncertain, hinging on its ability to execute a turnaround, potentially by monetizing assets to reduce debt, streamlining its diversified operations, and returning its core businesses to profitability in a challenging economic environment for real estate.

Sources

Company Annual Report (FY2024)Hong 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