investorscraft@gmail.com

Intrinsic ValueChuan Holdings Limited (1420.HK)

Previous CloseHK$0.26
Intrinsic Value
Upside potential
Previous Close
HK$0.26

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

Chuan Holdings Limited operates as a specialized construction services provider based in Singapore, focusing on earthworks and general building projects. Its core revenue model is project-based contracting, generating income from land clearing, demolition, excavation, foundation works, and structural construction services. The company serves the Singaporean infrastructure and building sectors, catering to both public and private development projects requiring specialized earth-moving and construction expertise. It occupies a niche position within the competitive engineering and construction industry, differentiating itself through its integrated service offering that combines heavy machinery rental with execution capabilities. This vertical integration allows Chuan Holdings to control project timelines and costs while maintaining operational flexibility. The company's longstanding presence since 1992 provides established client relationships and local market knowledge, though it operates in a cyclical industry sensitive to Singapore's construction activity and government infrastructure spending.

Revenue Profitability And Efficiency

The company generated HKD 143.8 million in revenue with net income of HKD 8.1 million, reflecting a net margin of approximately 5.7%. Operating cash flow of HKD 28.8 million significantly exceeded net income, indicating strong cash conversion from operations. The absence of capital expenditures suggests efficient utilization of existing equipment rather than significant fleet expansion.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0061 reflects modest earnings power relative to the share count. The company demonstrates capital efficiency through positive operating cash flow generation that substantially exceeds reported earnings, suggesting effective working capital management and conservative accounting practices in the project-based construction business.

Balance Sheet And Financial Health

The balance sheet shows HKD 31.4 million in cash against HKD 52.1 million in total debt, indicating a leveraged position. The debt level appears manageable given the company's cash generation capabilities, but the net debt position warrants monitoring given the cyclical nature of construction projects and potential working capital requirements.

Growth Trends And Dividend Policy

The company maintains a conservative financial policy with no dividend distribution, retaining earnings for operational needs and potential project requirements. Growth appears focused on operational execution rather than aggressive expansion, consistent with the company's niche positioning in the Singapore construction market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 209.7 million, the company trades at roughly 1.5 times revenue and 26 times earnings. The low beta of 0.211 suggests the market perceives the stock as relatively defensive, possibly reflecting its established niche and Singapore-focused operations.

Strategic Advantages And Outlook

The company's integrated service model combining equipment rental with construction services provides operational flexibility and cost control advantages. Its outlook depends on Singapore's construction activity levels, government infrastructure spending, and the company's ability to maintain its specialized market position amid competitive pressures in the engineering sector.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual Report assumptions based on provided metrics

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