investorscraft@gmail.com

Intrinsic ValueIn Construction Holdings Limited (1500.HK)

Previous CloseHK$0.15
Intrinsic Value
Upside potential
Previous Close
HK$0.15

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

In Construction Holdings Limited operates as a specialized general and foundation contractor serving Hong Kong's building and construction industries. The company generates revenue through comprehensive construction services including demolition, site formation, ground investigation, and general building works, positioning itself as an integrated infrastructure solutions provider. Operating in the competitive Hong Kong construction sector, the company leverages its established presence since 1996 to secure contracts in both public and private development projects, though it faces intense competition from larger construction conglomerates. Its market position is that of a niche player focusing on foundation and specialized engineering works, requiring significant technical expertise but operating in a capital-intensive industry with cyclical demand patterns influenced by Hong Kong's real estate and infrastructure development cycles.

Revenue Profitability And Efficiency

The company reported HKD 273.6 million in revenue but experienced a net loss of HKD 18.9 million, indicating significant margin pressure in the competitive construction sector. Negative operating cash flow of HKD 5.8 million suggests operational challenges in converting revenue to cash, potentially due to working capital requirements or project timing issues. The negative EPS of HKD -0.0228 reflects the overall unprofitability during this period despite substantial revenue generation.

Earnings Power And Capital Efficiency

Current earnings power appears constrained as evidenced by the negative net income and operating cash flow. The modest capital expenditures of HKD 313,000 indicate limited investment in growth assets, suggesting a focus on maintaining existing operations rather than expansion. The company's ability to generate returns on capital is currently challenged by market conditions and operational inefficiencies affecting its core contracting business.

Balance Sheet And Financial Health

The balance sheet shows HKD 31.4 million in cash against HKD 13 million in total debt, providing some liquidity buffer. However, the negative cash flow from operations raises concerns about sustainable liquidity. The company's financial health appears strained given the operating losses and cash burn, though the debt level remains manageable relative to available cash reserves.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and cash flow challenges. Growth trends appear negative given the reported losses and contracting cash position. The company's focus appears to be on stabilizing operations rather than pursuing aggressive expansion, with capital allocation prioritizing operational sustainability over shareholder returns.

Valuation And Market Expectations

With a market capitalization of HKD 48.9 million, the company trades at a significant discount to its annual revenue, reflecting market skepticism about future profitability. The extremely low beta of 0.098 suggests the stock has minimal correlation with broader market movements, potentially indicating limited investor interest or liquidity concerns. Current valuation implies low growth expectations and concerns about the company's ability to return to profitability.

Strategic Advantages And Outlook

The company's long-standing presence since 1996 provides established relationships and industry experience in Hong Kong's construction market. However, the outlook remains challenging given current losses and negative cash flow. Strategic advantages include specialized foundation expertise, but intense competition and market cyclicality present significant headwinds for near-term recovery and sustainable profitability.

Sources

Company financial reportsHong Kong Stock Exchange filings

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