investorscraft@gmail.com

Intrinsic ValueAP Rentals Holdings Limited (1496.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

AP Rentals Holdings Limited operates as a specialized equipment rental provider serving the construction, E&M engineering, and event sectors across Hong Kong, Macau, Singapore, and mainland China. The company generates revenue through two primary segments: equipment leasing and trading of machinery and parts. Its comprehensive service offering includes equipment planning consultation, transportation, installation, operation, maintenance, and technical support, creating a vertically integrated rental solution. The company maintains a diverse fleet of specialized equipment including power and energy systems, high-reach access platforms, material handling equipment, and specialized construction machinery for foundation, tunneling, and demolition work. This positions AP Rentals as a critical infrastructure partner for construction and engineering projects throughout Greater China and Southeast Asia. The company's market position is strengthened by its technical expertise and value-added services that differentiate it from basic equipment providers, allowing it to serve complex project requirements across multiple jurisdictions.

Revenue Profitability And Efficiency

The company generated HKD 160.2 million in revenue with net income of HKD 12.2 million, demonstrating operational efficiency in its specialized rental markets. Strong operating cash flow of HKD 52.7 million indicates effective working capital management and collection processes. The business maintains a focused capital allocation strategy with significant investments in rental equipment supporting future revenue generation.

Earnings Power And Capital Efficiency

AP Rentals demonstrates moderate earnings power with diluted EPS of HKD 0.0141. The company's capital efficiency is reflected in its equipment investment strategy, with capital expenditures of HKD 44.3 million directed toward maintaining and expanding its specialized rental fleet. The cash flow generation supports both operational needs and strategic equipment acquisitions.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 108.3 million in cash and equivalents against total debt of HKD 49.8 million. This conservative financial structure provides flexibility for equipment investments and operational needs. The balance sheet supports ongoing operations while allowing for strategic expansion within its core markets.

Growth Trends And Dividend Policy

The company has established a dividend policy with a per-share distribution of HKD 0.0086, indicating a commitment to shareholder returns. Growth prospects are tied to construction and infrastructure development across its operating regions. The capital expenditure program suggests ongoing fleet modernization and expansion to capture market opportunities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 140.8 million, the company trades at modest valuation multiples relative to its earnings and cash flow generation. The low beta of 0.109 suggests the stock exhibits lower volatility than the broader market, reflecting its niche market positioning and specialized business model.

Strategic Advantages And Outlook

The company's strategic advantages include its technical expertise, diversified equipment fleet, and geographic presence across key Asian markets. Its integrated service offering provides competitive differentiation in the equipment rental sector. The outlook remains tied to construction and infrastructure investment trends across its operating regions, with the company well-positioned to benefit from regional development projects.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual reports

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