investorscraft@gmail.com

Intrinsic ValueCTR Holdings Limited (1416.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

CTR Holdings Limited is a specialized structural engineering and wet architectural works contractor operating within Singapore's competitive construction sector. The company generates revenue by providing essential subcontracting services, including reinforced concrete works, precast installation, masonry, plastering, tiling, and waterproofing, for both public and private infrastructure projects. Its core business model is project-based, serving as a critical supplier to main contractors and property developers, with revenue streams tied to the successful bidding and completion of construction contracts across various building types. CTR Holdings maintains a niche market position by focusing on specialized structural and architectural trades, differentiating itself through technical expertise in complex projects such as hospitals, MRT stations, residential estates, and data centers. The company operates in a cyclical industry heavily influenced by Singapore's construction demand, government infrastructure spending, and private real estate development cycles, requiring adept project management and competitive bidding to sustain its market share. Its dual-sector client base, spanning government entities and private developers, provides some diversification but also exposes it to the broader economic conditions and regulatory environment of the Singapore construction market.

Revenue Profitability And Efficiency

For the fiscal year, CTR Holdings reported revenue of HKD 206.9 million, with net income of HKD 7.8 million, indicating a net profit margin of approximately 3.8%. The company generated HKD 2.7 million in operating cash flow, which, after accounting for minimal capital expenditures of HKD 0.3 million, reflects a cash conversion cycle typical for project-based contracting, where working capital management is critical for operational efficiency.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.0055, demonstrating modest earnings power relative to its equity base. Capital efficiency is supported by a low-debt operational model, with minimal capital expenditures required, allowing the business to focus on working capital turnover and project execution rather than significant fixed asset investments, which is characteristic of labor-intensive subcontracting firms.

Balance Sheet And Financial Health

CTR Holdings maintains a strong balance sheet with HKD 30.1 million in cash and equivalents against negligible total debt of HKD 0.2 million, resulting in a robust net cash position. This conservative financial structure provides significant liquidity and resilience against industry cyclicality, ensuring the company can meet its operational obligations and weather potential downturns in construction activity without leverage-related stress.

Growth Trends And Dividend Policy

The company did not pay a dividend during the period, retaining all earnings to fund working capital needs and organic growth opportunities. Growth is inherently tied to Singapore's construction pipeline and the company's ability to secure new contracts, with performance trends influenced by public infrastructure initiatives and private sector development cycles rather than consistent year-over-year expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 175 million, the company trades at a price-to-earnings multiple derived from its current earnings, reflecting market expectations for its niche subcontracting role. The beta of 1.267 indicates higher volatility than the market, consistent with small-cap stocks in the cyclical construction sector, where investor sentiment is sensitive to economic cycles and project awards.

Strategic Advantages And Outlook

CTR Holdings' strategic advantage lies in its specialized expertise and established relationships within Singapore's construction ecosystem. The outlook remains contingent on the health of the local construction market, with public infrastructure projects providing a stable base, while private sector demand may fluctuate with economic conditions, requiring agile management to navigate competitive pressures and margin sustainability.

Sources

Company DescriptionFinancial 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