investorscraft@gmail.com

Intrinsic ValueKwan On Holdings Limited (1559.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

Kwan On Holdings Limited is a Hong Kong-based engineering and construction firm operating across three distinct segments: Construction, Property Development, and Trading. Its core revenue model is derived from securing and executing civil engineering and building works contracts for public and private sector clients, alongside developing and selling residential and commercial properties. The company operates in a highly competitive and cyclical sector, characterized by intense bidding for government infrastructure projects and private developments. Its market position is that of a small-to-mid-cap contractor, navigating a landscape dominated by larger conglomerates. The trading segment, involving diesel and chemical materials, provides a supplementary revenue stream but is secondary to its primary construction and development activities. This diversified yet focused approach allows it to participate in various stages of the built environment lifecycle within its regional markets.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 316.3 million. However, operational performance was challenged, resulting in a significant net loss of HKD 80.2 million. This negative profitability, reflected in a diluted EPS of -HKD 0.0429, indicates substantial cost pressures or project-related issues outweighing top-line performance. Operating cash flow was also negative at HKD -10.1 million, suggesting inefficiencies in converting revenue into cash.

Earnings Power And Capital Efficiency

The company's current earnings power is severely constrained, as evidenced by the substantial net loss. Negative operating cash flow further highlights challenges in core business cash generation. Capital expenditures were minimal at HKD -63,000, indicating a lack of significant investment in maintaining or growing operational capacity during this period, which may impact future competitive positioning.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 14.5 million against a total debt of HKD 7.7 million, indicating a net cash position and low leverage. This provides a degree of short-term liquidity and financial flexibility despite the period's operational losses. The overall financial health appears strained by profitability issues rather than immediate solvency concerns.

Growth Trends And Dividend Policy

Recent performance indicates a contraction, with a net loss following the reported revenue. The company has not paid a dividend, a prudent policy that conserves cash amidst current financial performance. Future growth is contingent on a return to profitability through successful project execution and potentially a recovery in the property development cycle.

Valuation And Market Expectations

With a market capitalization of approximately HKD 121.5 million, the market is valuing the company at a significant discount to its revenue, reflecting the deep losses and challenges within its core sectors. The low beta of 0.211 suggests the stock is considered less volatile than the broader market, potentially indicating perceived stability or low investor interest.

Strategic Advantages And Outlook

The company's main advantage is its established presence and experience in the Hong Kong construction industry. The outlook remains cautious, hinging on its ability to secure profitable contracts, manage project costs effectively, and navigate the cyclical nature of both the construction and property development markets to return to sustainable operations.

Sources

Company DescriptionProvided Financial Data

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