investorscraft@gmail.com

Intrinsic ValueHao Tian International Construction Investment Group Limited (1341.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Hao Tian International Construction Investment Group operates as a diversified industrial services provider primarily focused on construction equipment rental and related services across Hong Kong, Macau, and Cambodia. The company generates revenue through equipment leasing of specialized machinery including crawler cranes, aerial platforms, and foundation equipment, complemented by trading construction materials and spare parts. Its service portfolio extends to transportation logistics, property development, and financial services including asset management and brokerage operations. Operating in the competitive construction services sector, the company targets construction work companies as its primary client base, positioning itself as an integrated solutions provider rather than a pure equipment rental firm. This diversification across equipment rental, transportation, and financial services creates multiple revenue streams while serving the broader construction ecosystem. The company's geographical presence in developing Cambodian markets alongside established Hong Kong and Macau operations provides exposure to different construction cycle stages and growth opportunities.

Revenue Profitability And Efficiency

The company reported HKD 145 million in revenue with a significant net loss of HKD 190 million, indicating substantial profitability challenges. Despite generating positive operating cash flow of HKD 51 million, the negative earnings per share of HKD -0.0249 reflects operational inefficiencies and potential cost structure issues. The modest capital expenditures of HKD 1 million suggest limited investment in growth assets, potentially impacting future revenue generation capacity.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The positive operating cash flow of HKD 51 million provides some liquidity buffer, but the negative net income indicates fundamental operational challenges. The company's capital efficiency metrics are pressured by the loss-making position, requiring strategic improvements in operational execution and cost management to restore sustainable profitability.

Balance Sheet And Financial Health

The balance sheet shows HKD 41 million in cash against total debt of HKD 618 million, indicating significant leverage and potential liquidity concerns. The debt-to-equity structure appears strained given the current loss-making position, which may constrain financial flexibility. The company's ability to service its debt obligations while funding operations requires careful monitoring given the negative profitability.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and need to preserve capital. Growth trends appear challenged given the current financial performance, though the diversified service offerings and regional presence provide potential recovery avenues. The company's focus likely remains on operational turnaround rather than shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.59 billion, the market appears to be valuing the company beyond its current financial metrics, potentially reflecting expectations of recovery or strategic value. The negative beta of -0.433 suggests unusual correlation patterns with the broader market, possibly indicating specialized investor base or unique risk characteristics.

Strategic Advantages And Outlook

The company's diversified service model across equipment rental, transportation, and financial services provides cross-selling opportunities and revenue stability. Its presence in developing Cambodian markets offers growth potential, though execution risks remain elevated. The outlook depends on successful operational restructuring, debt management, and leveraging its integrated service platform to improve profitability metrics.

Sources

Company financial reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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